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¥354.79Fair value¥1,220.69Bull¥1,954.02
FairClose
52-week traded range
52W low ¥600.0052W high ¥1,137.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
m-up holdings,Inc. closed at ¥778.00, 36.3% below the consensus fair value of ¥1,220.69 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,954.02
+151.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥354.79
-54.4%
√(22.5 × EPS × BVPS)
EPS=41.85, BVPS=133.68 · outside Graham range (P/E 18.6, P/B 5.8) — asset-light, treat as a rough floor
P/E Fair Value
¥837.00
+7.6%
EPS × 20x (sector P/E)
EPS=41.85, Sector P/E=20x
Peter Lynch (PEG)
¥1,255.50
+61.4%
EPS × Growth% (PEG = 1 is fair)
EPS=41.85, g=30%
EV/EBITDA
¥1,251.69
+60.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.2B
Dividend Discount (DDM)
¥1,079.71
+38.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.99, r=10%, g=8%
Book Value (P/B)
¥959.13
+23.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133.68, ROE=34.7%, g=6%, r=10%
Reverse DCF
¥778.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 32.1%
Margin of Safety
¥786.45
+1.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1048.6, 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.