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¥708.64Fair value¥1,762.40Bull¥2,060.00
FairClose
52-week traded range
52W low ¥1,231.0052W high ¥1,737.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
COMTURE CORPORATION closed at ¥1,265.00, 28.2% below the consensus fair value of ¥1,762.40 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,868.05
+47.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,210.71
-4.3%
√(22.5 × EPS × BVPS)
EPS=103, BVPS=632.5 · outside Graham range (P/E 12.3, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,060.00
+62.8%
EPS × 20x (sector P/E)
EPS=103, Sector P/E=20x
Peter Lynch (PEG)
¥708.64
-44.0%
EPS × Growth% (PEG = 1 is fair)
EPS=103, g=6.9%
EV/EBITDA
¥2,039.44
+61.2%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=4.85B
Dividend Discount (DDM)
¥1,711.71
+35.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.97, r=10%, g=6.9%
Book Value (P/B)
¥1,739.38
+37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=632.5, ROE=17%, g=6%, r=10%
Reverse DCF
¥1,265.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 6.9%
Margin of Safety
¥1,284.69
+1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1712.92, 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.