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¥1,080.72Fair value¥2,181.44Bull¥3,088.62
FairClose
52-week traded range
52W low ¥845.0052W high ¥1,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LiB Consulting Co.,Ltd. closed at ¥917.00, 58.0% below the consensus fair value of ¥2,181.44 drawn from 8 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,368.51
+158.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,080.72
+17.9%
√(22.5 × EPS × BVPS)
EPS=99.63, BVPS=521.02
P/E Fair Value
¥1,992.60
+117.3%
EPS × 20x (sector P/E)
EPS=99.63, Sector P/E=20x
Peter Lynch (PEG)
¥2,014.52
+119.7%
EPS × Growth% (PEG = 1 is fair)
EPS=99.63, g=20.2%
EV/EBITDA
¥3,088.62
+236.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=880.05M
Book Value (P/B)
¥1,914.76
+108.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=521.02, ROE=20.7%, g=6%, r=10%
Reverse DCF
¥917.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 20.2%
Margin of Safety
¥1,360.46
+48.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1813.94, 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.