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¥985.36Fair value¥3,451.55Bull¥4,360.00
FairClose
52-week traded range
52W low ¥2,114.0052W high ¥2,811.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CAREERLINK CO.,LTD. closed at ¥2,479.00, 28.2% below the consensus fair value of ¥3,451.55 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,736.98
+50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,563.73
+3.4%
√(22.5 × EPS × BVPS)
EPS=218, BVPS=1340
P/E Fair Value
¥4,360.00
+75.9%
EPS × 20x (sector P/E)
EPS=218, Sector P/E=20x
Peter Lynch (PEG)
¥985.36
-60.3%
EPS × Growth% (PEG = 1 is fair)
EPS=218, g=4.5%
EV/EBITDA
¥3,477.68
+40.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.16B
Dividend Discount (DDM)
¥1,529.79
-38.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.98, r=10%, g=2%
Book Value (P/B)
¥2,660.86
+7.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1340, ROE=16.9%, g=3%, r=10%
Reverse DCF
¥2,479.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: -4.5%
Margin of Safety
¥2,665.18
+7.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3553.57, 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.