¥333.52
Above FV▼ -21.3% against the close used
Model range ¥218.99 – ¥376.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥218.99Fair value¥333.52Bull¥376.80
FairClose
52-week traded range
52W low ¥325.0052W high ¥516.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Photosynth inc. closed at ¥424.00, 27.1% above the consensus fair value of ¥333.52 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 22.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥374.06
-11.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥256.59
-39.5%
√(22.5 × EPS × BVPS)
EPS=18.84, BVPS=155.31 · outside Graham range (P/E 22.5, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥376.80
-11.1%
EPS × 20x (sector P/E)
EPS=18.84, Sector P/E=20x
EV/EBITDA
¥317.30
-25.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=495.31M
Book Value (P/B)
¥218.99
-48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=155.31, ROE=12.9%, g=3%, r=10%
Reverse DCF
¥424.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 0%
Margin of Safety
¥251.86
-40.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=335.82, 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.