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¥114.88Fair value¥666.63Bull¥1,762.48
FairClose
52-week traded range
52W low ¥387.0052W high ¥483.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MS&Consulting Co.,Ltd. closed at ¥425.00, 36.2% below the consensus fair value of ¥666.63 drawn from 9 valuation models.
Financial DNA score 65/100 — 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
¥1,762.48
+314.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥596.68
+40.4%
√(22.5 × EPS × BVPS)
EPS=40.21, BVPS=393.52
P/E Fair Value
¥804.20
+89.2%
EPS × 20x (sector P/E)
EPS=40.21, Sector P/E=20x
Peter Lynch (PEG)
¥173.71
-59.1%
EPS × Growth% (PEG = 1 is fair)
EPS=40.21, g=4.3%
EV/EBITDA
¥867.74
+104.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=388.49M
Dividend Discount (DDM)
¥114.88
-73.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.01, r=10%, g=2%
Book Value (P/B)
¥179.89
-57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=393.52, ROE=6.2%, g=3%, r=10%
Reverse DCF
¥425.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.5% | Historical: -4.3%
Margin of Safety
¥790.84
+86.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1054.45, 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.