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¥253.96Fair value¥422.36Bull¥568.50
FairClose
52-week traded range
52W low ¥233.0052W high ¥367.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SOCIALWIRE CO.,LTD. closed at ¥239.00, 43.4% below the consensus fair value of ¥422.36 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥489.97
+105.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥253.96
+6.3%
√(22.5 × EPS × BVPS)
EPS=18.95, BVPS=151.27
P/E Fair Value
¥379.00
+58.6%
EPS × 20x (sector P/E)
EPS=18.95, Sector P/E=20x
Peter Lynch (PEG)
¥568.50
+137.9%
EPS × Growth% (PEG = 1 is fair)
EPS=18.95, g=30%
EV/EBITDA
¥497.45
+108.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=359.3M
Book Value (P/B)
¥279.84
+17.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=151.27, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥239.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 66.8%
Margin of Safety
¥280.73
+17.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=374.31, 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.