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¥381.99Fair value¥1,277.26Bull¥1,798.29
FairClose
52-week traded range
52W low ¥974.0052W high ¥1,817.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WOWOW INC. closed at ¥1,002.00, 21.6% below the consensus fair value of ¥1,277.26 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,798.29
+79.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,586.96
+58.4%
√(22.5 × EPS × BVPS)
EPS=45.8, BVPS=2443.9
P/E Fair Value
¥916.00
-8.6%
EPS × 20x (sector P/E)
EPS=45.8, Sector P/E=20x
Peter Lynch (PEG)
¥1,174.31
+17.2%
EPS × Growth% (PEG = 1 is fair)
EPS=45.8, g=25.6%
EV/EBITDA
¥1,589.57
+58.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.5B
Dividend Discount (DDM)
¥381.99
-61.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.96, r=10%, g=2%
Book Value (P/B)
¥464.34
-53.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2443.9, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥1,002.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: -25.6%
Margin of Safety
¥1,075.31
+7.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1433.75, 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.