¥1,153.37
Below FV▲ +35.7% against the close used
Model range ¥541.62 – ¥1,817.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥541.62Fair value¥1,153.37Bull¥1,817.27
FairClose
52-week traded range
52W low ¥664.0052W high ¥963.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
IBJ,Inc. closed at ¥850.00, 26.3% below the consensus fair value of ¥1,153.37 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,237.94
+45.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥576.37
-32.2%
√(22.5 × EPS × BVPS)
EPS=54.89, BVPS=268.99 · outside Graham range (P/E 15.5, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,097.80
+29.2%
EPS × 20x (sector P/E)
EPS=54.89, Sector P/E=20x
Peter Lynch (PEG)
¥1,014.37
+19.3%
EPS × Growth% (PEG = 1 is fair)
EPS=54.89, g=18.5%
EV/EBITDA
¥1,817.27
+113.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.22B
Dividend Discount (DDM)
¥541.62
-36.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.03, r=10%, g=8%
Book Value (P/B)
¥1,102.85
+29.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=268.99, ROE=22.4%, g=6%, r=10%
Reverse DCF
¥850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 18.5%
Margin of Safety
¥728.03
-14.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=970.7, 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.