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¥892.68Fair value¥4,684.15Bull¥7,231.90
FairClose
52-week traded range
52W low ¥1,734.0052W high ¥2,155.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AMUSE INC. closed at ¥1,830.00, 60.9% below the consensus fair value of ¥4,684.15 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,209.90
+294.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,887.64
+57.8%
√(22.5 × EPS × BVPS)
EPS=166.06, BVPS=2231.71
P/E Fair Value
¥3,321.20
+81.5%
EPS × 20x (sector P/E)
EPS=166.06, Sector P/E=20x
Peter Lynch (PEG)
¥2,419.49
+32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=166.06, g=14.6%
EV/EBITDA
¥7,231.90
+295.2%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=6.8B
Dividend Discount (DDM)
¥2,164.16
+18.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.08, r=10%, g=8%
Book Value (P/B)
¥892.68
-51.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2231.71, ROE=7.6%, g=6%, r=10%
Reverse DCF
¥1,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 14.6%
Margin of Safety
¥3,354.68
+83.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4472.91, 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.