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¥164.91Fair value¥1,316.99Bull¥1,548.80
FairClose
52-week traded range
52W low ¥1,000.0052W high ¥1,103.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Imagineer Co.,Ltd. closed at ¥1,054.00, 20.0% below the consensus fair value of ¥1,316.99 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,451.42
+37.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,469.89
+39.5%
√(22.5 × EPS × BVPS)
EPS=77.44, BVPS=1240
P/E Fair Value
¥1,548.80
+46.9%
EPS × 20x (sector P/E)
EPS=77.44, Sector P/E=20x
Peter Lynch (PEG)
¥335.32
-68.2%
EPS × Growth% (PEG = 1 is fair)
EPS=77.44, g=4.3%
EV/EBITDA
¥164.91
-84.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=158.92M
Dividend Discount (DDM)
¥764.65
-27.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.97, r=10%, g=2%
Book Value (P/B)
¥566.86
-46.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1240, ROE=6.2%, g=3%, r=10%
Reverse DCF
¥1,054.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: -4.3%
Margin of Safety
¥1,117.53
+6.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1490.04, 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.