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¥558.20Fair value¥1,758.10Bull¥2,572.58
FairClose
52-week traded range
52W low ¥593.0052W high ¥1,295.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Globee Inc. closed at ¥1,134.00, 35.5% below the consensus fair value of ¥1,758.10 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,572.58
+126.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥558.20
-50.8%
√(22.5 × EPS × BVPS)
EPS=62.77, BVPS=220.62 · outside Graham range (P/E 18.1, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,255.40
+10.7%
EPS × 20x (sector P/E)
EPS=62.77, Sector P/E=20x
Peter Lynch (PEG)
¥1,883.10
+66.1%
EPS × Growth% (PEG = 1 is fair)
EPS=62.77, g=30%
EV/EBITDA
¥1,983.57
+74.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=559.98M
Book Value (P/B)
¥1,432.39
+26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=220.62, ROE=32%, g=6%, r=10%
Reverse DCF
¥1,134.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 55.5%
Margin of Safety
¥1,096.55
-3.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1462.06, 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.