GLOBAL LINK MANAGEMENT INC.

3486 TSE Real Estate Real Estate
TSE Prime
¥1,925.00
-0.62%
Delayed · cached 15 min

Fair value analysis

3486
GLOBAL LINK MANAGEMENT INC.
Real EstateReal Estate
¥1,925.00
Close used for this calculation
¥5,499.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability19/25
Returns25/25
Balance Sheet5/25
Efficiency25/25
Growth25/25
Strong
Quality radar
74Prof.19/25Ret.25/25Eff.25/25B.Sht5/25Growth25/25

Consensus fair value

¥5,499.29
Below FV
▲ +185.7% against the close used
Model range ¥2,460.89 – ¥8,640.90
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¥2,460.89Fair value¥5,499.29Bull¥8,640.90
FairClose
52-week traded range
52W low ¥1,688.0052W high ¥2,973.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

GLOBAL LINK MANAGEMENT INC. closed at ¥1,925.00, 65.0% below the consensus fair value of ¥5,499.29 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,717.11
+197.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,460.89
+27.8%
√(22.5 × EPS × BVPS)
EPS=288.03, BVPS=934.47
P/E Fair Value
¥5,760.60
+199.3%
EPS × 20x (sector P/E)
EPS=288.03, Sector P/E=20x
Peter Lynch (PEG)
¥8,640.90
+348.9%
EPS × Growth% (PEG = 1 is fair)
EPS=288.03, g=30%
EV/EBITDA
¥6,776.26
+252.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.51B
Dividend Discount (DDM)
¥4,345.11
+125.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.46, r=10%, g=8%
Book Value (P/B)
¥6,728.16
+249.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=934.47, ROE=34.8%, g=6%, r=10%
Reverse DCF
¥1,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.1% | Historical: 34.2%
Margin of Safety
¥3,484.65
+81.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4646.2, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.