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¥265.47Fair value¥477.14Bull¥612.13
FairClose
52-week traded range
52W low ¥443.0052W high ¥1,085.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
PLAID,Inc. closed at ¥629.00, 31.8% above the consensus fair value of ¥477.14 drawn from 7 valuation models.
Financial DNA score 42/100 — Average. P/E of 23.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥612.13
-2.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥265.47
-57.8%
√(22.5 × EPS × BVPS)
EPS=26.99, BVPS=116.05 · outside Graham range (P/E 23.3, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥539.80
-14.2%
EPS × 20x (sector P/E)
EPS=26.99, Sector P/E=20x
EV/EBITDA
¥333.61
-47.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.48B
Book Value (P/B)
¥411.15
-34.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=116.05, ROE=27.8%, g=3%, r=10%
Reverse DCF
¥629.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 0%
Margin of Safety
¥354.35
-43.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=472.47, 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.