¥358.24
Near FV▼ -12.4% against the close used
Model range ¥101.92 – ¥656.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥101.92Fair value¥358.24Bull¥656.30
FairClose
52-week traded range
52W low ¥285.0052W high ¥619.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Mobilus Corporation closed at ¥409.00, 14.2% above the consensus fair value of ¥358.24 drawn from 8 valuation models.
Financial DNA score 36/100 — Average. P/E of 26.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥656.30
+60.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥279.59
-31.6%
√(22.5 × EPS × BVPS)
EPS=15.29, BVPS=227.22 · outside Graham range (P/E 26.8, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥305.80
-25.2%
EPS × 20x (sector P/E)
EPS=15.29, Sector P/E=20x
Peter Lynch (PEG)
¥139.90
-65.8%
EPS × Growth% (PEG = 1 is fair)
EPS=15.29, g=9.2%
EV/EBITDA
¥101.92
-75.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=90.64M
Book Value (P/B)
¥116.86
-71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=227.22, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥409.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -9.2%
Margin of Safety
¥310.42
-24.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=413.9, 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.