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¥1,407.39Fair value¥2,342.71Bull¥4,406.08
FairClose
52-week traded range
52W low ¥951.0052W high ¥1,605.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CYBERLINKS CO.,LTD. closed at ¥1,109.00, 52.7% below the consensus fair value of ¥2,342.71 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,818.10
+63.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,466.65
+32.2%
√(22.5 × EPS × BVPS)
EPS=117.24, BVPS=815.44
P/E Fair Value
¥2,344.80
+111.4%
EPS × 20x (sector P/E)
EPS=117.24, Sector P/E=20x
Peter Lynch (PEG)
¥2,253.35
+103.2%
EPS × Growth% (PEG = 1 is fair)
EPS=117.24, g=19.2%
EV/EBITDA
¥4,406.08
+297.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.9B
Dividend Discount (DDM)
¥1,622.91
+46.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.05, r=10%, g=8%
Book Value (P/B)
¥1,895.90
+71.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=815.44, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥1,109.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 19.2%
Margin of Safety
¥1,407.39
+26.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1876.52, 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.