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¥216.68Fair value¥1,160.43Bull¥1,490.89
FairClose
52-week traded range
52W low ¥1,217.5052W high ¥1,811.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
CyberAgent,Inc. closed at ¥1,231.50, 6.1% above the consensus fair value of ¥1,160.43 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 19.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,171.78
-4.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥706.57
-42.6%
√(22.5 × EPS × BVPS)
EPS=62.52, BVPS=354.9 · outside Graham range (P/E 19.7, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,250.40
+1.5%
EPS × 20x (sector P/E)
EPS=62.52, Sector P/E=20x
Peter Lynch (PEG)
¥410.76
-66.6%
EPS × Growth% (PEG = 1 is fair)
EPS=62.52, g=6.6%
EV/EBITDA
¥1,490.89
+21.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=80.82B
Dividend Discount (DDM)
¥216.68
-82.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.99, r=10%, g=2%
Book Value (P/B)
¥806.13
-34.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=354.9, ROE=18.9%, g=3%, r=10%
Reverse DCF
¥1,231.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: -6.6%
Margin of Safety
¥782.19
-36.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1042.92, 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.