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¥382.41Fair value¥2,172.78Bull¥4,587.62
FairClose
52-week traded range
52W low ¥860.0052W high ¥1,559.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PROGRESS TECHNOLOGIES GROUP,Inc. closed at ¥890.00, 59.0% below the consensus fair value of ¥2,172.78 drawn from 8 valuation models.
Financial DNA score 76/100 — Strong. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,587.62
+415.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,256.82
+41.2%
√(22.5 × EPS × BVPS)
EPS=153.03, BVPS=458.76
P/E Fair Value
¥3,060.60
+243.9%
EPS × 20x (sector P/E)
EPS=153.03, Sector P/E=20x
EV/EBITDA
¥2,299.08
+158.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.99B
Dividend Discount (DDM)
¥382.41
-57.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.99, r=10%, g=2%
Book Value (P/B)
¥1,402.50
+57.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=458.76, ROE=24.4%, g=3%, r=10%
Reverse DCF
¥890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥2,226.26
+150.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2968.35, 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.