Inbound Platform Corp.

5587 TSE Technology Information & Communication
TSE Growth
¥795.00
-2.69%
Delayed · cached 15 min

Fair value analysis

5587
Inbound Platform Corp.
TechnologyInformation & Communication
¥795.00
Close used for this calculation
¥1,799.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns16/25
Balance Sheet14/25
Efficiency17/25
Growth20/25
Strong
Quality radar
66Prof.19/25Ret.16/25Eff.17/25B.Sht14/25Growth20/25

Consensus fair value

¥1,799.62
Below FV
▲ +126.4% against the close used
Model range ¥738.09 – ¥2,892.78
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¥738.09Fair value¥1,799.62Bull¥2,892.78
FairClose
52-week traded range
52W low ¥634.0052W high ¥1,266.00

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

Valuation summary

Trading below the consensus fair value

Inbound Platform Corp. closed at ¥795.00, 55.8% below the consensus fair value of ¥1,799.62 drawn from 8 valuation models.

Financial DNA score 66/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,892.78
+263.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥738.09
-7.2%
√(22.5 × EPS × BVPS)
EPS=58.78, BVPS=411.92 · outside Graham range (P/E 13.5, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,175.60
+47.9%
EPS × 20x (sector P/E)
EPS=58.78, Sector P/E=20x
Peter Lynch (PEG)
¥1,209.10
+52.1%
EPS × Growth% (PEG = 1 is fair)
EPS=58.78, g=20.6%
EV/EBITDA
¥2,202.18
+177.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=433.44M
Book Value (P/B)
¥854.73
+7.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=411.92, ROE=14.3%, g=6%, r=10%
Reverse DCF
¥795.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 20.6%
Margin of Safety
¥1,201.62
+51.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1602.16, 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.