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¥589.37Fair value¥1,217.67Bull¥1,810.20
FairClose
52-week traded range
52W low ¥1,195.0052W high ¥3,635.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Fixstars Corporation closed at ¥2,185.00, 79.4% above the consensus fair value of ¥1,217.67 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 36.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,150.67
-47.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥589.37
-73.0%
√(22.5 × EPS × BVPS)
EPS=60.34, BVPS=255.85 · outside Graham range (P/E 36.2, P/B 8.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,206.80
-44.8%
EPS × 20x (sector P/E)
EPS=60.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,810.20
-17.2%
EPS × Growth% (PEG = 1 is fair)
EPS=60.34, g=30%
EV/EBITDA
¥1,532.47
-29.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.74B
Book Value (P/B)
¥1,279.27
-41.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=255.85, ROE=26%, g=6%, r=10%
Reverse DCF
¥2,185.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.1% | Historical: 37.6%
Margin of Safety
¥736.71
-66.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=982.28, 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.