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¥1,530.50Fair value¥4,848.50Bull¥6,948.30
FairClose
52-week traded range
52W low ¥2,034.0052W high ¥6,710.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ANYCOLOR Inc. closed at ¥3,115.00, 35.8% below the consensus fair value of ¥4,848.50 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,048.11
+62.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,530.50
-50.9%
√(22.5 × EPS × BVPS)
EPS=231.61, BVPS=449.49 · outside Graham range (P/E 13.5, P/B 6.9) — asset-light, treat as a rough floor
P/E Fair Value
¥4,632.20
+48.7%
EPS × 20x (sector P/E)
EPS=231.61, Sector P/E=20x
Peter Lynch (PEG)
¥6,948.30
+123.1%
EPS × Growth% (PEG = 1 is fair)
EPS=231.61, g=30%
EV/EBITDA
¥5,968.11
+91.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.17B
Dividend Discount (DDM)
¥4,053.86
+30.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.07, r=10%, g=8%
Book Value (P/B)
¥5,798.48
+86.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=449.49, ROE=57.6%, g=6%, r=10%
Reverse DCF
¥3,115.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 49.9%
Margin of Safety
¥2,802.70
-10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3736.94, 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.