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¥674.46Fair value¥1,584.75Bull¥2,399.48
FairClose
52-week traded range
52W low ¥606.0052W high ¥900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
internet infinity INC. closed at ¥800.00, 49.5% below the consensus fair value of ¥1,584.75 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,399.48
+199.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥674.46
-15.7%
√(22.5 × EPS × BVPS)
EPS=60.4, BVPS=334.73 · outside Graham range (P/E 13.3, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,208.00
+51.0%
EPS × 20x (sector P/E)
EPS=60.4, Sector P/E=20x
Peter Lynch (PEG)
¥874.59
+9.3%
EPS × Growth% (PEG = 1 is fair)
EPS=60.4, g=14.5%
EV/EBITDA
¥2,119.75
+165.0%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=723.56M
Dividend Discount (DDM)
¥972.00
+21.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18, r=10%, g=8%
Book Value (P/B)
¥1,054.39
+31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=334.73, ROE=18.6%, g=6%, r=10%
Reverse DCF
¥800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 14.5%
Margin of Safety
¥1,070.49
+33.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1427.31, 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.