¥433.31
Near FV▲ +12.0% against the close used
Model range ¥220.27 – ¥660.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥220.27Fair value¥433.31Bull¥660.30
FairClose
52-week traded range
52W low ¥350.0052W high ¥645.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
TeamSpirit Inc. closed at ¥387.00, 10.7% below the consensus fair value of ¥433.31 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥533.05
+37.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥220.27
-43.1%
√(22.5 × EPS × BVPS)
EPS=22.01, BVPS=97.97 · outside Graham range (P/E 17.6, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥440.20
+13.7%
EPS × 20x (sector P/E)
EPS=22.01, Sector P/E=20x
Peter Lynch (PEG)
¥660.30
+70.6%
EPS × Growth% (PEG = 1 is fair)
EPS=22.01, g=30%
EV/EBITDA
¥294.77
-23.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=269.83M
Book Value (P/B)
¥477.63
+23.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=97.97, ROE=25.5%, g=6%, r=10%
Reverse DCF
¥387.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: 31.1%
Margin of Safety
¥298.38
-22.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=397.84, 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.