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¥682.58Fair value¥1,765.40Bull¥2,194.80
FairClose
52-week traded range
52W low ¥1,560.0052W high ¥2,444.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Broadmedia Corporation closed at ¥1,780.00, 0.8% above the consensus fair value of ¥1,765.40 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,056.81
+15.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,323.27
-25.7%
√(22.5 × EPS × BVPS)
EPS=109.74, BVPS=709.16 · outside Graham range (P/E 16.2, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,194.80
+23.3%
EPS × 20x (sector P/E)
EPS=109.74, Sector P/E=20x
Peter Lynch (PEG)
¥682.58
-61.7%
EPS × Growth% (PEG = 1 is fair)
EPS=109.74, g=6.2%
EV/EBITDA
¥1,599.05
-10.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
¥764.82
-57.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.99, r=10%, g=2%
Book Value (P/B)
¥1,327.15
-25.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=709.16, ROE=16.1%, g=3%, r=10%
Reverse DCF
¥1,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: -6.2%
Margin of Safety
¥1,393.72
-21.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1858.29, 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.