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¥153.74Fair value¥458.41Bull¥650.25
FairClose
52-week traded range
52W low ¥1,083.0052W high ¥2,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Science Arts,Inc. closed at ¥1,326.00, 189.3% above the consensus fair value of ¥458.41 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 92.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥650.25
-51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥235.55
-82.2%
√(22.5 × EPS × BVPS)
EPS=14.32, BVPS=172.21 · outside Graham range (P/E 92.6, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
¥286.40
-78.4%
EPS × 20x (sector P/E)
EPS=14.32, Sector P/E=20x
EV/EBITDA
¥153.74
-88.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=123.14M
Book Value (P/B)
¥221.41
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172.21, ROE=12%, g=3%, r=10%
Reverse DCF
¥1,326.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.1% | Historical: 0%
Margin of Safety
¥293.05
-77.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=390.73, 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.