¥930.38
Near FV▲ +3.1% against the close used
Model range ¥489.09 – ¥1,068.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥489.09Fair value¥930.38Bull¥1,068.80
FairClose
52-week traded range
52W low ¥786.0052W high ¥1,084.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
PIXTA Inc. closed at ¥902.00, 3.1% below the consensus fair value of ¥930.38 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,001.60
+11.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥889.75
-1.4%
√(22.5 × EPS × BVPS)
EPS=53.44, BVPS=658.39 · outside Graham range (P/E 16.9, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,068.80
+18.5%
EPS × 20x (sector P/E)
EPS=53.44, Sector P/E=20x
Peter Lynch (PEG)
¥843.28
-6.5%
EPS × Growth% (PEG = 1 is fair)
EPS=53.44, g=15.8%
EV/EBITDA
¥1,034.16
+14.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=179.37M
Dividend Discount (DDM)
¥573.87
-36.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.01, r=10%, g=2%
Book Value (P/B)
¥489.09
-45.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=658.39, ROE=8.2%, g=3%, r=10%
Reverse DCF
¥902.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: -15.8%
Margin of Safety
¥740.04
-18.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=986.72, 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.