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¥1,275.62Fair value¥2,435.77Bull¥3,464.10
FairClose
52-week traded range
52W low ¥1,270.0052W high ¥6,140.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Datasection Inc. closed at ¥1,547.00, 36.5% below the consensus fair value of ¥2,435.77 drawn from 8 valuation models.
Financial DNA score 70/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,291.97
+48.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,275.62
-17.5%
√(22.5 × EPS × BVPS)
EPS=115.47, BVPS=626.32 · outside Graham range (P/E 13.4, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,309.40
+49.3%
EPS × 20x (sector P/E)
EPS=115.47, Sector P/E=20x
Peter Lynch (PEG)
¥3,464.10
+123.9%
EPS × Growth% (PEG = 1 is fair)
EPS=115.47, g=30%
EV/EBITDA
¥2,948.66
+90.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4B
Book Value (P/B)
¥3,269.37
+111.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=626.32, ROE=26.9%, g=6%, r=10%
Reverse DCF
¥1,547.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 482.2%
Margin of Safety
¥1,469.25
-5.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1959, 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.