¥741.56
Above FV▼ -24.8% against the close used
Model range ¥41.64 – ¥832.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥41.64Fair value¥741.56Bull¥832.80
FairClose
52-week traded range
52W low ¥910.0052W high ¥1,082.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
MATCHING SERVICE JAPAN CO.,LTD. closed at ¥986.00, 33.0% above the consensus fair value of ¥741.56 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥807.12
-18.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥599.54
-39.2%
√(22.5 × EPS × BVPS)
EPS=41.64, BVPS=383.66 · outside Graham range (P/E 23.7, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥832.80
-15.5%
EPS × 20x (sector P/E)
EPS=41.64, Sector P/E=20x
Peter Lynch (PEG)
¥41.64
-95.8%
EPS × Growth% (PEG = 1 is fair)
EPS=41.64, g=1%
EV/EBITDA
¥775.04
-21.4%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.83B
Dividend Discount (DDM)
¥714.06
-27.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=56, r=10%, g=2%
Book Value (P/B)
¥427.50
-56.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=383.66, ROE=10.8%, g=3%, r=10%
Reverse DCF
¥986.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.4% | Historical: 1%
Margin of Safety
¥559.87
-43.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=746.49, 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.