¥481.85
Near FV▲ +8.3% against the close used
Model range ¥127.66 – ¥725.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥127.66Fair value¥481.85Bull¥725.79
FairClose
52-week traded range
52W low ¥379.0052W high ¥556.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
p-ban.com Corp. closed at ¥445.00, 7.6% below the consensus fair value of ¥481.85 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 19.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥725.79
+63.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥394.78
-11.3%
√(22.5 × EPS × BVPS)
EPS=22.57, BVPS=306.9 · outside Graham range (P/E 19.7, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥451.40
+1.4%
EPS × 20x (sector P/E)
EPS=22.57, Sector P/E=20x
Peter Lynch (PEG)
¥141.51
-68.2%
EPS × Growth% (PEG = 1 is fair)
EPS=22.57, g=6.3%
EV/EBITDA
¥460.07
+3.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=216.1M
Dividend Discount (DDM)
¥127.66
-71.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥197.29
-55.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=306.9, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥445.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: -6.3%
Margin of Safety
¥392.99
-11.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=523.99, 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.