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¥1,834.99Fair value¥3,899.62Bull¥5,992.40
FairClose
52-week traded range
52W low ¥4,860.0052W high ¥7,020.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GMO Financial Gate,Inc. closed at ¥5,850.00, 50.0% above the consensus fair value of ¥3,899.62 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 29.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,636.52
-54.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,834.99
-68.6%
√(22.5 × EPS × BVPS)
EPS=197.49, BVPS=757.77 · outside Graham range (P/E 29.6, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,949.80
-32.5%
EPS × 20x (sector P/E)
EPS=197.49, Sector P/E=20x
Peter Lynch (PEG)
¥5,924.70
+1.3%
EPS × Growth% (PEG = 1 is fair)
EPS=197.49, g=30%
EV/EBITDA
¥5,992.40
+2.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.86B
Dividend Discount (DDM)
¥5,338.71
-8.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=98.87, r=10%, g=8%
Book Value (P/B)
¥4,073.02
-30.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=757.77, ROE=27.5%, g=6%, r=10%
Reverse DCF
¥5,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 41.1%
Margin of Safety
¥2,105.33
-64.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2807.1, 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.