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¥375.42Fair value¥1,106.47Bull¥1,814.70
FairClose
52-week traded range
52W low ¥560.0052W high ¥1,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BRANU Inc. closed at ¥990.00, 10.5% below the consensus fair value of ¥1,106.47 drawn from 7 valuation models.
Financial DNA score 70/100 — Strong. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥923.77
-6.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥375.42
-62.1%
√(22.5 × EPS × BVPS)
EPS=60.49, BVPS=103.56 · outside Graham range (P/E 16.4, P/B 9.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,209.80
+22.2%
EPS × 20x (sector P/E)
EPS=60.49, Sector P/E=20x
Peter Lynch (PEG)
¥1,814.70
+83.3%
EPS × Growth% (PEG = 1 is fair)
EPS=60.49, g=30%
EV/EBITDA
¥1,445.83
+46.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=342.16M
Reverse DCF
¥990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 700.2%
Margin of Safety
¥627.25
-36.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=836.33, 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.