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¥1,036.94Fair value¥1,907.52Bull¥2,863.50
FairClose
52-week traded range
52W low ¥593.0052W high ¥1,583.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AIAI Group Corporation closed at ¥756.00, 60.4% below the consensus fair value of ¥1,907.52 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,782.59
+135.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,036.94
+37.2%
√(22.5 × EPS × BVPS)
EPS=95.45, BVPS=500.66
P/E Fair Value
¥1,909.00
+152.5%
EPS × 20x (sector P/E)
EPS=95.45, Sector P/E=20x
Peter Lynch (PEG)
¥2,863.50
+278.8%
EPS × Growth% (PEG = 1 is fair)
EPS=95.45, g=30%
EV/EBITDA
¥2,398.36
+217.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.75B
Book Value (P/B)
¥1,814.90
+140.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=500.66, ROE=20.5%, g=6%, r=10%
Reverse DCF
¥756.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 52%
Margin of Safety
¥1,182.13
+56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1576.18, 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.