Internetworking and Broadband Consulting Co.,Ltd.
TSE Standard
¥995.00
+0.20%
Delayed · cached 15 min
Fair value analysis
3920
Internetworking and Broadband Consulting Co.,Ltd.
¥995.00
Close used for this calculation
¥1,683.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
¥1,683.68
Below FV▲ +69.2% against the close used
Model range ¥650.13 – ¥2,492.61
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¥650.13Fair value¥1,683.68Bull¥2,492.61
FairClose
52-week traded range
52W low ¥773.0052W high ¥1,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Internetworking and Broadband Consulting Co.,Ltd. closed at ¥995.00, 40.9% below the consensus fair value of ¥1,683.68 drawn from 9 valuation models.
Financial DNA score 74/100 — 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
¥2,492.61
+150.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥826.08
-17.0%
√(22.5 × EPS × BVPS)
EPS=74.07, BVPS=409.47 · outside Graham range (P/E 13.4, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,481.40
+48.9%
EPS × 20x (sector P/E)
EPS=74.07, Sector P/E=20x
Peter Lynch (PEG)
¥1,493.25
+50.1%
EPS × Growth% (PEG = 1 is fair)
EPS=74.07, g=20.2%
EV/EBITDA
¥1,811.19
+82.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=602.39M
Dividend Discount (DDM)
¥650.13
-34.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.04, r=10%, g=8%
Book Value (P/B)
¥1,402.42
+40.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=409.47, ROE=19.7%, g=6%, r=10%
Reverse DCF
¥995.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 20.2%
Margin of Safety
¥1,200.02
+20.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1600.03, 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.