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¥509.87Fair value¥1,096.00Bull¥1,310.30
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,614.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SHARINGTECHNOLOGY.INC closed at ¥1,544.00, 40.9% above the consensus fair value of ¥1,096.00 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,310.30
-15.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥527.79
-65.8%
√(22.5 × EPS × BVPS)
EPS=60.3, BVPS=205.32 · outside Graham range (P/E 25.6, P/B 7.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,206.00
-21.9%
EPS × 20x (sector P/E)
EPS=60.3, Sector P/E=20x
EV/EBITDA
¥967.54
-37.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.27B
Dividend Discount (DDM)
¥509.87
-67.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.99, r=10%, g=2%
Book Value (P/B)
¥828.32
-46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=205.32, ROE=31.2%, g=3%, r=10%
Reverse DCF
¥1,544.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: 0%
Margin of Safety
¥761.02
-50.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1014.7, 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.