pluszero,Inc.

5132 TSE Technology Information & Communication
TSE Growth
¥1,855.00
+1.03%
Delayed · cached 15 min

Fair value analysis

5132
pluszero,Inc.
TechnologyInformation & Communication
¥1,855.00
Close used for this calculation
¥826.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability12/25
Returns12/25
Balance Sheet20/25
Efficiency4/25
Growth0/25
Average
Quality radar
48Prof.12/25Ret.12/25Eff.4/25B.Sht20/25Growth0/25

Consensus fair value

¥826.33
Above FV
▼ -55.5% against the close used
Model range ¥454.90 – ¥945.00
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¥454.90Fair value¥826.33Bull¥945.00
FairClose
52-week traded range
52W low ¥1,398.0052W high ¥4,475.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

pluszero,Inc. closed at ¥1,855.00, 124.5% above the consensus fair value of ¥826.33 drawn from 7 valuation models.

Financial DNA score 48/100 — Average. P/E of 39.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥885.58
-52.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥454.90
-75.5%
√(22.5 × EPS × BVPS)
EPS=47.25, BVPS=194.65 · outside Graham range (P/E 39.3, P/B 9.5) — asset-light, treat as a rough floor
P/E Fair Value
¥945.00
-49.1%
EPS × 20x (sector P/E)
EPS=47.25, Sector P/E=20x
EV/EBITDA
¥667.36
-64.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=517.71M
Book Value (P/B)
¥686.83
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=194.65, ROE=27.7%, g=3%, r=10%
Reverse DCF
¥1,855.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.2% | Historical: 0%
Margin of Safety
¥571.37
-69.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=761.83, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.