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¥1,349.33Fair value¥3,408.76Bull¥5,232.68
FairClose
52-week traded range
52W low ¥1,756.0052W high ¥2,559.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BeeX Inc. closed at ¥1,893.00, 44.5% below the consensus fair value of ¥3,408.76 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,468.43
+30.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,492.71
+31.7%
√(22.5 × EPS × BVPS)
EPS=202.78, BVPS=1361.87
P/E Fair Value
¥4,055.60
+114.2%
EPS × 20x (sector P/E)
EPS=202.78, Sector P/E=20x
Peter Lynch (PEG)
¥4,889.03
+158.3%
EPS × Growth% (PEG = 1 is fair)
EPS=202.78, g=24.1%
EV/EBITDA
¥5,232.68
+176.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=660.45M
Dividend Discount (DDM)
¥1,349.33
-28.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.99, r=10%, g=8%
Book Value (P/B)
¥2,996.12
+58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1361.87, ROE=14.8%, g=6%, r=10%
Reverse DCF
¥1,893.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 24.1%
Margin of Safety
¥2,254.19
+19.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3005.58, 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.