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¥514.25Fair value¥1,629.64Bull¥4,751.50
FairClose
52-week traded range
52W low ¥802.2052W high ¥1,381.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ROUND ONE Corporation closed at ¥1,173.50, 28.0% below the consensus fair value of ¥1,629.64 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,267.28
+93.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥514.25
-56.2%
√(22.5 × EPS × BVPS)
EPS=63.3, BVPS=185.68 · outside Graham range (P/E 18.5, P/B 6.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,266.00
+7.9%
EPS × 20x (sector P/E)
EPS=63.3, Sector P/E=20x
Peter Lynch (PEG)
¥1,899.00
+61.8%
EPS × Growth% (PEG = 1 is fair)
EPS=63.3, g=30%
EV/EBITDA
¥4,751.50
+304.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=72.05B
Dividend Discount (DDM)
¥969.55
-17.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.95, r=10%, g=8%
Book Value (P/B)
¥753.40
-35.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=185.68, ROE=22.2%, g=6%, r=10%
Reverse DCF
¥1,173.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 43.3%
Margin of Safety
¥1,011.88
-13.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1349.18, 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.