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¥1,086.32Fair value¥1,759.68Bull¥2,624.70
FairClose
52-week traded range
52W low ¥858.0052W high ¥1,531.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GreenBee,Inc. closed at ¥1,151.00, 34.6% below the consensus fair value of ¥1,759.68 drawn from 8 valuation models.
Financial DNA score 77/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,215.52
+92.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,086.32
-5.6%
√(22.5 × EPS × BVPS)
EPS=87.49, BVPS=599.48 · outside Graham range (P/E 13.2, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,749.80
+52.0%
EPS × 20x (sector P/E)
EPS=87.49, Sector P/E=20x
Peter Lynch (PEG)
¥2,624.70
+128.0%
EPS × Growth% (PEG = 1 is fair)
EPS=87.49, g=30%
EV/EBITDA
¥1,282.58
+11.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=170.51M
Book Value (P/B)
¥1,468.72
+27.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=599.48, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥1,151.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 267.7%
Margin of Safety
¥1,262.91
+9.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1683.88, 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.