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¥1,043.50Fair value¥1,811.85Bull¥2,254.78
FairClose
52-week traded range
52W low ¥1,384.0052W high ¥2,112.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
User Local,Inc. closed at ¥1,529.00, 15.6% below the consensus fair value of ¥1,811.85 drawn from 8 valuation models.
Financial DNA score 76/100 — Strong. P/E of 17.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,910.05
+24.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,043.50
-31.8%
√(22.5 × EPS × BVPS)
EPS=88.94, BVPS=544.13 · outside Graham range (P/E 17.2, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,778.80
+16.3%
EPS × 20x (sector P/E)
EPS=88.94, Sector P/E=20x
Peter Lynch (PEG)
¥2,085.64
+36.4%
EPS × Growth% (PEG = 1 is fair)
EPS=88.94, g=23.5%
EV/EBITDA
¥2,254.78
+47.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.01B
Book Value (P/B)
¥1,550.77
+1.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=544.13, ROE=17.4%, g=6%, r=10%
Reverse DCF
¥1,529.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 23.5%
Margin of Safety
¥1,183.09
-22.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1577.45, 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.