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¥506.05Fair value¥1,576.56Bull¥2,660.19
FairClose
52-week traded range
52W low ¥1,090.0052W high ¥1,481.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YMIRLINK,Inc. closed at ¥1,325.00, 16.0% below the consensus fair value of ¥1,576.56 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,400.63
+5.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,292.16
-2.5%
√(22.5 × EPS × BVPS)
EPS=94.65, BVPS=784.02 · outside Graham range (P/E 14, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,893.00
+42.9%
EPS × 20x (sector P/E)
EPS=94.65, Sector P/E=20x
Peter Lynch (PEG)
¥570.74
-56.9%
EPS × Growth% (PEG = 1 is fair)
EPS=94.65, g=6%
EV/EBITDA
¥2,660.19
+100.8%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=783.11M
Dividend Discount (DDM)
¥506.05
-61.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.95, r=10%, g=6%
Book Value (P/B)
¥1,254.44
-5.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=784.02, ROE=12.4%, g=6%, r=10%
Reverse DCF
¥1,325.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 6%
Margin of Safety
¥1,146.45
-13.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1528.6, 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.