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¥682.29Fair value¥5,927.11Bull¥9,043.71
FairClose
52-week traded range
52W low ¥4,906.0052W high ¥8,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Trend Micro Incorporated closed at ¥5,813.00, 1.9% below the consensus fair value of ¥5,927.11 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 22.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,043.71
+55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,399.75
-58.7%
√(22.5 × EPS × BVPS)
EPS=262.42, BVPS=975.34 · outside Graham range (P/E 22.2, P/B 6) — asset-light, treat as a rough floor
P/E Fair Value
¥5,248.40
-9.7%
EPS × 20x (sector P/E)
EPS=262.42, Sector P/E=20x
Peter Lynch (PEG)
¥682.29
-88.3%
EPS × Growth% (PEG = 1 is fair)
EPS=262.42, g=2.6%
EV/EBITDA
¥6,397.79
+10.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=84.17B
Dividend Discount (DDM)
¥2,356.88
-59.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=184.85, r=10%, g=2%
Book Value (P/B)
¥3,511.21
-39.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=975.34, ROE=28.2%, g=3%, r=10%
Reverse DCF
¥5,813.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.5% | Historical: -2.6%
Margin of Safety
¥4,172.97
-28.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5563.95, 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.