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¥90.91Fair value¥234.64Bull¥314.48
FairClose
52-week traded range
52W low ¥179.0052W high ¥540.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SmartDrive inc. closed at ¥299.00, 27.4% above the consensus fair value of ¥234.64 drawn from 7 valuation models.
Financial DNA score 44/100 — Average. P/E of 24.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥314.48
+5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥90.91
-69.6%
√(22.5 × EPS × BVPS)
EPS=12.1, BVPS=30.36 · outside Graham range (P/E 24.7, P/B 9.9) — asset-light, treat as a rough floor
P/E Fair Value
¥242.00
-19.1%
EPS × 20x (sector P/E)
EPS=12.1, Sector P/E=20x
EV/EBITDA
¥125.72
-58.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=527.4M
Book Value (P/B)
¥193.41
-35.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.36, ROE=47.6%, g=3%, r=10%
Reverse DCF
¥299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 0%
Margin of Safety
¥161.85
-45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=215.8, 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.