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¥242.48Fair value¥2,233.16Bull¥4,023.78
FairClose
52-week traded range
52W low ¥1,262.0052W high ¥1,534.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BELLSYSTEM24 HOLDINGS,INC. closed at ¥1,352.00, 39.5% below the consensus fair value of ¥2,233.16 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,023.78
+197.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,202.17
-11.1%
√(22.5 × EPS × BVPS)
EPS=110.22, BVPS=582.76 · outside Graham range (P/E 12.3, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,204.40
+63.0%
EPS × 20x (sector P/E)
EPS=110.22, Sector P/E=20x
Peter Lynch (PEG)
¥242.48
-82.1%
EPS × Growth% (PEG = 1 is fair)
EPS=110.22, g=2.2%
EV/EBITDA
¥1,171.72
-13.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.65B
Dividend Discount (DDM)
¥765.37
-43.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.03, r=10%, g=2%
Book Value (P/B)
¥699.31
-48.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=582.76, ROE=11.4%, g=3%, r=10%
Reverse DCF
¥1,352.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: -2.2%
Margin of Safety
¥1,857.59
+37.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2476.78, 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.