¥515.01
Below FV▲ +27.2% against the close used
Model range ¥54.24 – ¥709.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥54.24Fair value¥515.01Bull¥709.94
FairClose
52-week traded range
52W low ¥364.0052W high ¥865.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
True Data Inc. closed at ¥405.00, 21.4% below the consensus fair value of ¥515.01 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 24.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥709.94
+75.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥300.34
-25.8%
√(22.5 × EPS × BVPS)
EPS=16.63, BVPS=241.07 · outside Graham range (P/E 24.4, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥332.60
-17.9%
EPS × 20x (sector P/E)
EPS=16.63, Sector P/E=20x
Peter Lynch (PEG)
¥498.90
+23.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.63, g=30%
EV/EBITDA
¥622.52
+53.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=167.43M
Book Value (P/B)
¥54.24
-86.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=241.07, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥405.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 51%
Margin of Safety
¥335.72
-17.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=447.63, 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.