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¥3,887.49Fair value¥8,448.79Bull¥12,022.80
FairClose
52-week traded range
52W low ¥6,347.0052W high ¥11,985.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Visional,Inc. closed at ¥8,028.00, 5.0% below the consensus fair value of ¥8,448.79 drawn from 8 valuation models.
Financial DNA score 71/100 — Strong. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,790.06
+9.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,887.49
-51.6%
√(22.5 × EPS × BVPS)
EPS=400.76, BVPS=1675.99 · outside Graham range (P/E 20, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
¥8,015.20
-0.2%
EPS × 20x (sector P/E)
EPS=400.76, Sector P/E=20x
Peter Lynch (PEG)
¥12,022.80
+49.8%
EPS × Growth% (PEG = 1 is fair)
EPS=400.76, g=30%
EV/EBITDA
¥10,125.18
+26.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.39B
Book Value (P/B)
¥8,673.26
+8.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1675.99, ROE=26.7%, g=6%, r=10%
Reverse DCF
¥8,028.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: 83.1%
Margin of Safety
¥5,173.19
-35.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6897.58, 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.