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¥605.85Fair value¥3,029.81Bull¥5,450.48
FairClose
52-week traded range
52W low ¥1,380.0052W high ¥2,199.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
XNET Corporation closed at ¥2,075.00, 31.5% below the consensus fair value of ¥3,029.81 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,450.48
+162.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,509.90
-27.2%
√(22.5 × EPS × BVPS)
EPS=129.89, BVPS=780.08 · outside Graham range (P/E 16, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,597.80
+25.2%
EPS × 20x (sector P/E)
EPS=129.89, Sector P/E=20x
Peter Lynch (PEG)
¥878.06
-57.7%
EPS × Growth% (PEG = 1 is fair)
EPS=129.89, g=6.8%
EV/EBITDA
¥2,156.31
+3.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
¥605.85
-70.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.52, r=10%, g=2%
Book Value (P/B)
¥1,627.01
-21.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=780.08, ROE=17.6%, g=3%, r=10%
Reverse DCF
¥2,075.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: -6.8%
Margin of Safety
¥2,389.55
+15.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3186.06, 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.