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¥750.74Fair value¥1,979.12Bull¥2,499.30
FairClose
52-week traded range
52W low ¥1,696.0052W high ¥2,835.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ONE CAREER Inc. closed at ¥2,231.00, 12.7% above the consensus fair value of ¥1,979.12 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 26.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,427.34
+8.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥750.74
-66.3%
√(22.5 × EPS × BVPS)
EPS=83.31, BVPS=300.67 · outside Graham range (P/E 26.8, P/B 7.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,666.20
-25.3%
EPS × 20x (sector P/E)
EPS=83.31, Sector P/E=20x
Peter Lynch (PEG)
¥2,499.30
+12.0%
EPS × Growth% (PEG = 1 is fair)
EPS=83.31, g=30%
EV/EBITDA
¥2,259.19
+1.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.27B
Dividend Discount (DDM)
¥1,349.31
-39.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.99, r=10%, g=8%
Book Value (P/B)
¥1,908.53
-14.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=300.67, ROE=31.4%, g=6%, r=10%
Reverse DCF
¥2,231.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: 53.8%
Margin of Safety
¥1,211.07
-45.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1614.76, 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.