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¥1,984.60Fair value¥6,932.07Bull¥10,974.94
FairClose
52-week traded range
52W low ¥1,509.0052W high ¥2,922.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INFRONEER Holdings Inc. closed at ¥2,768.00, 60.1% below the consensus fair value of ¥6,932.07 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥10,974.94
+296.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,635.12
-4.8%
√(22.5 × EPS × BVPS)
EPS=295.46, BVPS=1044.53 · outside Graham range (P/E 9.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥5,909.20
+113.5%
EPS × 20x (sector P/E)
EPS=295.46, Sector P/E=20x
Peter Lynch (PEG)
¥8,863.80
+220.2%
EPS × Growth% (PEG = 1 is fair)
EPS=295.46, g=30%
EV/EBITDA
¥5,819.45
+110.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=120.42B
Dividend Discount (DDM)
¥6,487.08
+134.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.13, r=10%, g=8%
Book Value (P/B)
¥1,984.60
-28.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1044.53, ROE=13.6%, g=6%, r=10%
Reverse DCF
¥2,768.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 30.2%
Margin of Safety
¥4,879.82
+76.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6506.42, 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.