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¥79.92Fair value¥728.88Bull¥974.60
FairClose
52-week traded range
52W low ¥404.0052W high ¥526.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MINKABU THE INFONOID,Inc. closed at ¥413.00, 43.3% below the consensus fair value of ¥728.88 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥875.11
+111.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
¥321.17
-22.2%
√(22.5 × EPS × BVPS)
EPS=48.73, BVPS=94.08 · outside Graham range (P/E 8.5, P/B 4.4) — asset-light, treat as a rough floor
P/E Fair Value
¥974.60
+136.0%
EPS × 20x (sector P/E)
EPS=48.73, Sector P/E=20x
Peter Lynch (PEG)
¥79.92
-80.6%
EPS × Growth% (PEG = 1 is fair)
EPS=48.73, g=1.6%
EV/EBITDA
¥384.23
-7.0%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.23B
Dividend Discount (DDM)
¥331.74
-19.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.02, r=10%, g=2%
Reverse DCF
¥413.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.6% | Historical: 1.6%
Margin of Safety
¥542.72
+31.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=723.63, 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.