¥220.66
Above FV▼ -37.5% against the close used
Model range ¥51.01 – ¥257.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥51.01Fair value¥220.66Bull¥257.00
FairClose
52-week traded range
52W low ¥325.0052W high ¥572.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
SecondXight Analytica,Inc. closed at ¥353.00, 60.0% above the consensus fair value of ¥220.66 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 27.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥60.72
-82.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
¥169.08
-52.1%
√(22.5 × EPS × BVPS)
EPS=12.85, BVPS=98.88 · outside Graham range (P/E 27.5, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥257.00
-27.2%
EPS × 20x (sector P/E)
EPS=12.85, Sector P/E=20x
Peter Lynch (PEG)
¥51.01
-85.5%
EPS × Growth% (PEG = 1 is fair)
EPS=12.85, g=4%
EV/EBITDA
¥254.44
-27.9%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=203.65M
Book Value (P/B)
¥159.55
-54.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=98.88, ROE=13.7%, g=4%, r=10%
Reverse DCF
¥353.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: 4%
Margin of Safety
¥121.70
-65.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162.27, 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.