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¥1,135.00Fair value¥2,736.01Bull¥7,116.06
FairClose
52-week traded range
52W low ¥1,133.0052W high ¥1,839.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
i-plug,Inc. closed at ¥1,476.00, 46.1% below the consensus fair value of ¥2,736.01 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,116.06
+382.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,135.00
-23.1%
√(22.5 × EPS × BVPS)
EPS=120.25, BVPS=476.13 · outside Graham range (P/E 12.3, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,405.00
+62.9%
EPS × 20x (sector P/E)
EPS=120.25, Sector P/E=20x
Peter Lynch (PEG)
¥2,063.49
+39.8%
EPS × Growth% (PEG = 1 is fair)
EPS=120.25, g=17.2%
EV/EBITDA
¥4,064.49
+175.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=910.59M
Dividend Discount (DDM)
¥2,917.17
+97.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.02, r=10%, g=8%
Book Value (P/B)
¥2,737.74
+85.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=476.13, ROE=29%, g=6%, r=10%
Reverse DCF
¥1,476.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 17.2%
Margin of Safety
¥2,664.02
+80.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3552.02, 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.