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¥1,241.28Fair value¥2,647.38Bull¥3,983.40
FairClose
52-week traded range
52W low ¥807.5052W high ¥1,781.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HUMAN MADE Inc. closed at ¥1,377.00, 48.0% below the consensus fair value of ¥2,647.38 drawn from 8 valuation models.
Financial DNA score 93/100 — Exceptional. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,001.80
+45.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,241.28
-9.9%
√(22.5 × EPS × BVPS)
EPS=132.78, BVPS=515.73 · outside Graham range (P/E 10.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,655.60
+92.9%
EPS × 20x (sector P/E)
EPS=132.78, Sector P/E=20x
Peter Lynch (PEG)
¥3,983.40
+189.3%
EPS × Growth% (PEG = 1 is fair)
EPS=132.78, g=30%
EV/EBITDA
¥3,842.70
+179.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.73B
Book Value (P/B)
¥3,455.39
+150.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=515.73, ROE=32.8%, g=6%, r=10%
Reverse DCF
¥1,377.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 64.2%
Margin of Safety
¥1,474.67
+7.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1966.23, 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.