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¥60.35Fair value¥854.70Bull¥1,234.00
FairClose
52-week traded range
52W low ¥427.0052W high ¥565.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
bBreak Systems Company,Limited closed at ¥471.00, 44.9% below the consensus fair value of ¥854.70 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥755.61
+60.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,234.00
+162.0%
√(22.5 × EPS × BVPS)
EPS=60.35, BVPS=1121.43
P/E Fair Value
¥1,207.00
+156.3%
EPS × 20x (sector P/E)
EPS=60.35, Sector P/E=20x
Peter Lynch (PEG)
¥60.35
-87.2%
EPS × Growth% (PEG = 1 is fair)
EPS=60.35, g=1%
EV/EBITDA
¥824.24
+75.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=119.45M
Dividend Discount (DDM)
¥229.40
-51.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.99, r=10%, g=2%
Book Value (P/B)
¥395.70
-16.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1121.43, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥471.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 1%
Margin of Safety
¥799.15
+69.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1065.54, 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.