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¥347.23Fair value¥768.28Bull¥1,156.94
FairClose
52-week traded range
52W low ¥302.0052W high ¥557.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
zig-zag,Inc. closed at ¥320.00, 58.3% below the consensus fair value of ¥768.28 drawn from 8 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,156.94
+261.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥347.23
+8.5%
√(22.5 × EPS × BVPS)
EPS=30.31, BVPS=176.8
P/E Fair Value
¥606.20
+89.4%
EPS × 20x (sector P/E)
EPS=30.31, Sector P/E=20x
Peter Lynch (PEG)
¥909.30
+184.2%
EPS × Growth% (PEG = 1 is fair)
EPS=30.31, g=30%
EV/EBITDA
¥701.52
+119.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=292.94M
Book Value (P/B)
¥468.51
+46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=176.8, ROE=16.6%, g=6%, r=10%
Reverse DCF
¥320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.6% | Historical: 187%
Margin of Safety
¥527.59
+64.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=703.46, 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.