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¥418.33Fair value¥697.40Bull¥1,010.50
FairClose
52-week traded range
52W low ¥443.0052W high ¥1,240.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
POPER Co.,Ltd. closed at ¥481.00, 31.0% below the consensus fair value of ¥697.40 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,010.50
+110.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥418.33
-13.0%
√(22.5 × EPS × BVPS)
EPS=35.25, BVPS=220.64 · outside Graham range (P/E 13.7, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥705.00
+46.6%
EPS × 20x (sector P/E)
EPS=35.25, Sector P/E=20x
EV/EBITDA
¥460.42
-4.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=190.58M
Book Value (P/B)
¥453.89
-5.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=220.64, ROE=17.4%, g=3%, r=10%
Reverse DCF
¥481.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 0%
Margin of Safety
¥533.46
+10.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=711.28, 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.