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¥1,282.99Fair value¥2,082.93Bull¥4,645.61
FairClose
52-week traded range
52W low ¥883.0052W high ¥1,305.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nextgen,Inc. closed at ¥1,068.00, 48.7% below the consensus fair value of ¥2,082.93 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,645.61
+335.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,282.99
+20.1%
√(22.5 × EPS × BVPS)
EPS=94.53, BVPS=773.91
P/E Fair Value
¥1,890.60
+77.0%
EPS × 20x (sector P/E)
EPS=94.53, Sector P/E=20x
Peter Lynch (PEG)
¥1,458.60
+36.6%
EPS × Growth% (PEG = 1 is fair)
EPS=94.53, g=15.4%
EV/EBITDA
¥3,465.01
+224.4%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=613.96M
Dividend Discount (DDM)
¥1,620.58
+51.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=8%
Book Value (P/B)
¥1,315.65
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=773.91, ROE=12.8%, g=6%, r=10%
Reverse DCF
¥1,068.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 15.4%
Margin of Safety
¥1,954.80
+83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2606.4, 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.