Bengo4.com,Inc.
TSE Prime
¥5,530.00
+3.36%
Delayed · cached 15 min
Fair value analysis
6027
Bengo4.com,Inc.
¥5,530.00
Close used for this calculation
¥1,593.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
¥1,593.06
Above FV▼ -71.2% against the close used
Model range ¥683.29 – ¥2,301.03
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¥683.29Fair value¥1,593.06Bull¥2,301.03
FairClose
52-week traded range
52W low ¥2,009.0052W high ¥5,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Bengo4.com,Inc. closed at ¥5,530.00, 247.1% above the consensus fair value of ¥1,593.06 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 82.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,377.60
-75.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥683.29
-87.6%
√(22.5 × EPS × BVPS)
EPS=66.68, BVPS=311.2 · outside Graham range (P/E 82.9, P/B 17.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,333.60
-75.9%
EPS × 20x (sector P/E)
EPS=66.68, Sector P/E=20x
Peter Lynch (PEG)
¥1,406.95
-74.6%
EPS × Growth% (PEG = 1 is fair)
EPS=66.68, g=21.1%
EV/EBITDA
¥2,301.03
-58.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.01B
Book Value (P/B)
¥1,415.95
-74.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=311.2, ROE=24.2%, g=6%, r=10%
Reverse DCF
¥5,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.5% | Historical: 21.1%
Margin of Safety
¥848.62
-84.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1131.5, 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.