¥1,076.03
Below FV▲ +26.1% against the close used
Model range ¥500.90 – ¥1,310.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥500.90Fair value¥1,076.03Bull¥1,310.70
FairClose
52-week traded range
52W low ¥734.0052W high ¥993.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
FINDEX Inc. closed at ¥853.00, 20.7% below the consensus fair value of ¥1,076.03 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 17.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,277.34
+49.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥500.90
-41.3%
√(22.5 × EPS × BVPS)
EPS=50.07, BVPS=222.72 · outside Graham range (P/E 17, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,001.40
+17.4%
EPS × 20x (sector P/E)
EPS=50.07, Sector P/E=20x
Peter Lynch (PEG)
¥929.80
+9.0%
EPS × Growth% (PEG = 1 is fair)
EPS=50.07, g=18.6%
EV/EBITDA
¥1,310.70
+53.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.83B
Dividend Discount (DDM)
¥1,188.40
+39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.01, r=10%, g=8%
Book Value (P/B)
¥935.40
+9.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=222.72, ROE=22.8%, g=6%, r=10%
Reverse DCF
¥853.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 18.6%
Margin of Safety
¥694.91
-18.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=926.55, 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.