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¥3,144.26Fair value¥4,832.26Bull¥26,009.80
FairClose
52-week traded range
52W low ¥4,600.0052W high ¥6,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
GMO TECH Holdings,Inc. closed at ¥5,170.00, 7.0% above the consensus fair value of ¥4,832.26 drawn from 8 valuation models.
Financial DNA score 74/100 — Strong. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,975.31
-23.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥8,611.42
+66.6%
√(22.5 × EPS × BVPS)
EPS=1300.49, BVPS=2534.31
P/E Fair Value
¥26,009.80
+403.1%
EPS × 20x (sector P/E)
EPS=1300.49, Sector P/E=20x
EV/EBITDA
¥4,951.83
-4.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=595M
Dividend Discount (DDM)
¥3,144.26
-39.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=246.61, r=10%, g=2%
Book Value (P/B)
¥20,274.51
+292.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2534.31, ROE=59%, g=3%, r=10%
Reverse DCF
¥5,170.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥9,649.13
+86.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12865.51, 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.