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.