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¥3,748.17Fair value¥8,487.44Bull¥13,023.34
FairClose
52-week traded range
52W low ¥3,440.0052W high ¥6,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GMO Media,Inc. closed at ¥3,810.00, 55.1% below the consensus fair value of ¥8,487.44 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,477.82
+148.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,748.17
-1.6%
√(22.5 × EPS × BVPS)
EPS=360.54, BVPS=1731.82 · outside Graham range (P/E 10.6, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥7,210.80
+89.3%
EPS × 20x (sector P/E)
EPS=360.54, Sector P/E=20x
Peter Lynch (PEG)
¥10,816.20
+183.9%
EPS × Growth% (PEG = 1 is fair)
EPS=360.54, g=30%
EV/EBITDA
¥9,849.97
+158.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=982.76M
Dividend Discount (DDM)
¥13,023.34
+241.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=241.17, r=10%, g=8%
Book Value (P/B)
¥6,840.68
+79.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1731.82, ROE=21.8%, g=6%, r=10%
Reverse DCF
¥3,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.5% | Historical: 207.8%
Margin of Safety
¥5,109.20
+34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6812.26, 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.