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¥1,919.31Fair value¥3,101.13Bull¥3,733.08
FairClose
52-week traded range
52W low ¥1,502.0052W high ¥2,145.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Focus Systems Corporation closed at ¥1,578.00, 49.1% below the consensus fair value of ¥3,101.13 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,219.96
+104.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,919.31
+21.6%
√(22.5 × EPS × BVPS)
EPS=155.63, BVPS=1052
P/E Fair Value
¥3,112.60
+97.2%
EPS × 20x (sector P/E)
EPS=155.63, Sector P/E=20x
Peter Lynch (PEG)
¥3,364.72
+113.2%
EPS × Growth% (PEG = 1 is fair)
EPS=155.63, g=21.6%
EV/EBITDA
¥3,733.08
+136.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.19B
Dividend Discount (DDM)
¥3,459.61
+119.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=64.07, r=10%, g=8%
Book Value (P/B)
¥2,603.70
+65.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1052, ROE=15.9%, g=6%, r=10%
Reverse DCF
¥1,578.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 21.6%
Margin of Safety
¥2,062.97
+30.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2750.62, 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.