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¥359.32Fair value¥611.37Bull¥1,229.39
FairClose
52-week traded range
52W low ¥553.0052W high ¥653.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SBI Global Asset Management Co.,Ltd. closed at ¥612.00, 0.1% above the consensus fair value of ¥611.37 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 21.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥483.40
-21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥387.89
-36.6%
√(22.5 × EPS × BVPS)
EPS=28.3, BVPS=236.29 · outside Graham range (P/E 21.6, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥566.00
-7.5%
EPS × 20x (sector P/E)
EPS=28.3, Sector P/E=20x
Peter Lynch (PEG)
¥582.13
-4.9%
EPS × Growth% (PEG = 1 is fair)
EPS=28.3, g=20.6%
EV/EBITDA
¥915.84
+49.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.87B
Dividend Discount (DDM)
¥1,229.39
+100.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.77, r=10%, g=8%
Book Value (P/B)
¥407.61
-33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=236.29, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥612.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.2% | Historical: 20.6%
Margin of Safety
¥359.32
-41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=479.1, 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.