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¥718.42Fair value¥1,856.12Bull¥2,749.58
FairClose
52-week traded range
52W low ¥1,475.0052W high ¥1,776.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ITFOR Inc. closed at ¥1,600.00, 13.8% below the consensus fair value of ¥1,856.12 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,856.47
+16.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,353.18
-15.4%
√(22.5 × EPS × BVPS)
EPS=104.27, BVPS=780.49 · outside Graham range (P/E 15.3, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,085.40
+30.3%
EPS × 20x (sector P/E)
EPS=104.27, Sector P/E=20x
Peter Lynch (PEG)
¥718.42
-55.1%
EPS × Growth% (PEG = 1 is fair)
EPS=104.27, g=6.9%
EV/EBITDA
¥2,173.00
+35.8%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=4.29B
Dividend Discount (DDM)
¥2,749.58
+71.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80, r=10%, g=6.9%
Book Value (P/B)
¥1,539.51
-3.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=780.49, ROE=13.9%, g=6%, r=10%
Reverse DCF
¥1,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 6.9%
Margin of Safety
¥1,323.76
-17.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1765.02, 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.