¥448.71
Near FV▼ -9.0% against the close used
Model range ¥89.26 – ¥646.59
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥89.26Fair value¥448.71Bull¥646.59
FairClose
52-week traded range
52W low ¥485.0052W high ¥694.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Netyear Group Corporation closed at ¥493.00, 9.9% above the consensus fair value of ¥448.71 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 19.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥465.56
-5.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥471.39
-4.4%
√(22.5 × EPS × BVPS)
EPS=24.84, BVPS=397.58 · outside Graham range (P/E 19.9, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥496.80
+0.8%
EPS × 20x (sector P/E)
EPS=24.84, Sector P/E=20x
Peter Lynch (PEG)
¥646.59
+31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=24.84, g=26%
EV/EBITDA
¥483.71
-1.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=338.56M
Dividend Discount (DDM)
¥89.26
-81.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7, r=10%, g=2%
Book Value (P/B)
¥193.11
-60.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=397.58, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥493.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: -26%
Margin of Safety
¥358.44
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=477.92, 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.