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¥87.00Fair value¥416.54Bull¥652.90
FairClose
52-week traded range
52W low ¥347.0052W high ¥527.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Interfactory,Inc. closed at ¥351.00, 15.7% below the consensus fair value of ¥416.54 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 41.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥652.90
+86.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥239.67
-31.7%
√(22.5 × EPS × BVPS)
EPS=8.51, BVPS=300 · outside Graham range (P/E 41.3, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥170.20
-51.5%
EPS × 20x (sector P/E)
EPS=8.51, Sector P/E=20x
Peter Lynch (PEG)
¥199.90
-43.0%
EPS × Growth% (PEG = 1 is fair)
EPS=8.51, g=23.5%
EV/EBITDA
¥646.17
+84.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=295.78M
Book Value (P/B)
¥87.00
-75.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=300, ROE=2.9%, g=3%, r=10%
Reverse DCF
¥351.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: -23.5%
Margin of Safety
¥265.69
-24.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=354.26, 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.