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¥85.50Fair value¥548.95Bull¥838.80
FairClose
52-week traded range
52W low ¥1,697.0052W high ¥3,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Digital Garage,Inc. closed at ¥2,238.00, 307.7% above the consensus fair value of ¥548.95 drawn from 8 valuation models.
Financial DNA score 32/100 — Weak. P/E of 80.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥524.04
-76.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥562.48
-74.9%
√(22.5 × EPS × BVPS)
EPS=27.96, BVPS=502.92 · outside Graham range (P/E 80, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
¥559.20
-75.0%
EPS × 20x (sector P/E)
EPS=27.96, Sector P/E=20x
Peter Lynch (PEG)
¥838.80
-62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=27.96, g=30%
Dividend Discount (DDM)
¥599.22
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47, r=10%, g=2%
Book Value (P/B)
¥85.50
-96.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=502.92, ROE=1.7%, g=3%, r=10%
Reverse DCF
¥2,238.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26% | Historical: -54.7%
Margin of Safety
¥411.43
-81.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=548.57, 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.