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¥565.92Fair value¥2,680.01Bull¥3,641.00
FairClose
52-week traded range
52W low ¥1,340.0052W high ¥2,445.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IBOKIN Co.,Ltd. closed at ¥1,580.00, 41.0% below the consensus fair value of ¥2,680.01 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,726.07
+72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,531.36
+60.2%
√(22.5 × EPS × BVPS)
EPS=182.05, BVPS=1564.36
P/E Fair Value
¥3,641.00
+130.4%
EPS × 20x (sector P/E)
EPS=182.05, Sector P/E=20x
Peter Lynch (PEG)
¥746.41
-52.8%
EPS × Growth% (PEG = 1 is fair)
EPS=182.05, g=4.1%
EV/EBITDA
¥3,313.36
+109.7%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=987.05M
Dividend Discount (DDM)
¥565.92
-64.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.07, r=10%, g=4.1%
Book Value (P/B)
¥2,200.70
+39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1564.36, ROE=12.4%, g=4.1%, r=10%
Reverse DCF
¥1,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 4.1%
Margin of Safety
¥2,224.61
+40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2966.14, 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.