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¥94.21Fair value¥582.94Bull¥665.80
FairClose
52-week traded range
52W low ¥939.0052W high ¥1,579.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
IG Port,Inc. closed at ¥1,030.00, 76.7% above the consensus fair value of ¥582.94 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 30.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥555.32
-46.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.8%, r=10%, tg=3%, n=10yr
Graham Number
¥607.57
-41.0%
√(22.5 × EPS × BVPS)
EPS=33.29, BVPS=492.82 · outside Graham range (P/E 30.9, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥665.80
-35.4%
EPS × 20x (sector P/E)
EPS=33.29, Sector P/E=20x
Peter Lynch (PEG)
¥94.21
-90.9%
EPS × Growth% (PEG = 1 is fair)
EPS=33.29, g=2.8%
EV/EBITDA
¥658.05
-36.1%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=1.17B
Book Value (P/B)
¥316.81
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=492.82, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥1,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13% | Historical: 2.8%
Margin of Safety
¥457.17
-55.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=609.56, 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.