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¥2,459.11Fair value¥9,118.64Bull¥13,995.08
FairClose
52-week traded range
52W low ¥6,997.0052W high ¥10,265.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
GMO Payment Gateway,Inc. closed at ¥8,293.00, 9.1% below the consensus fair value of ¥9,118.64 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 28.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥13,995.08
+68.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,459.11
-70.3%
√(22.5 × EPS × BVPS)
EPS=287.79, BVPS=933.9 · outside Graham range (P/E 28.8, P/B 8.9) — asset-light, treat as a rough floor
P/E Fair Value
¥5,755.80
-30.6%
EPS × 20x (sector P/E)
EPS=287.79, Sector P/E=20x
Peter Lynch (PEG)
¥7,318.50
-11.8%
EPS × Growth% (PEG = 1 is fair)
EPS=287.79, g=25.4%
EV/EBITDA
¥7,981.36
-3.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=35.26B
Dividend Discount (DDM)
¥7,792.10
-6.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=144.3, r=10%, g=8%
Book Value (P/B)
¥3,315.33
-60.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=933.9, ROE=20.2%, g=6%, r=10%
Reverse DCF
¥8,293.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.1% | Historical: 25.4%
Margin of Safety
¥5,552.50
-33.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7403.33, 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.