The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥636.97Fair value¥2,613.13Bull¥4,742.40
FairClose
52-week traded range
52W low ¥1,231.0052W high ¥1,462.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CROSS PLUS INC. closed at ¥1,301.00, 50.2% below the consensus fair value of ¥2,613.13 drawn from 8 valuation models.
Financial DNA score 60/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,493.20
+14.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,725.88
+186.4%
√(22.5 × EPS × BVPS)
EPS=237.12, BVPS=2602
P/E Fair Value
¥4,742.40
+264.5%
EPS × 20x (sector P/E)
EPS=237.12, Sector P/E=20x
EV/EBITDA
¥1,867.57
+43.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.59B
Dividend Discount (DDM)
¥636.97
-51.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.96, r=10%, g=2%
Book Value (P/B)
¥2,490.49
+91.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2602, ROE=9.7%, g=3%, r=10%
Reverse DCF
¥1,301.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥2,490.37
+91.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3320.49, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.