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¥1,464.97Fair value¥4,363.16Bull¥6,106.20
FairClose
52-week traded range
52W low ¥3,425.0052W high ¥4,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BML,INC. closed at ¥3,555.00, 18.5% below the consensus fair value of ¥4,363.16 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,891.17
+65.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,956.57
+11.3%
√(22.5 × EPS × BVPS)
EPS=203.54, BVPS=3418.27
P/E Fair Value
¥4,070.80
+14.5%
EPS × 20x (sector P/E)
EPS=203.54, Sector P/E=20x
Peter Lynch (PEG)
¥6,106.20
+71.8%
EPS × Growth% (PEG = 1 is fair)
EPS=203.54, g=30%
EV/EBITDA
¥5,110.04
+43.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=19.54B
Dividend Discount (DDM)
¥1,595.48
-55.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.14, r=10%, g=2%
Book Value (P/B)
¥1,464.97
-58.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3418.27, ROE=6%, g=3%, r=10%
Reverse DCF
¥3,555.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: -30.8%
Margin of Safety
¥3,479.64
-2.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4639.51, 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.