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¥943.48Fair value¥1,790.05Bull¥2,391.47
FairClose
52-week traded range
52W low ¥768.0052W high ¥1,718.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MEEQ Inc. closed at ¥1,118.00, 37.5% below the consensus fair value of ¥1,790.05 drawn from 8 valuation models.
Financial DNA score 71/100 — Strong. P/E of 14.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,285.46
+104.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥943.48
-15.6%
√(22.5 × EPS × BVPS)
EPS=76.79, BVPS=515.21 · outside Graham range (P/E 14.6, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,535.80
+37.4%
EPS × 20x (sector P/E)
EPS=76.79, Sector P/E=20x
Peter Lynch (PEG)
¥1,283.93
+14.8%
EPS × Growth% (PEG = 1 is fair)
EPS=76.79, g=16.7%
EV/EBITDA
¥2,391.47
+113.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.52B
Book Value (P/B)
¥1,146.34
+2.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=515.21, ROE=14.9%, g=6%, r=10%
Reverse DCF
¥1,118.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 16.7%
Margin of Safety
¥1,191.19
+6.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1588.25, 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.