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¥118.48Fair value¥2,785.14Bull¥7,204.39
FairClose
52-week traded range
52W low ¥1,236.0052W high ¥1,433.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
QB Net Holdings Co.,Ltd. closed at ¥1,258.00, 54.8% below the consensus fair value of ¥2,785.14 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,913.31
+290.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥868.64
-31.0%
√(22.5 × EPS × BVPS)
EPS=77.84, BVPS=430.82 · outside Graham range (P/E 16.2, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,556.80
+23.8%
EPS × 20x (sector P/E)
EPS=77.84, Sector P/E=20x
Peter Lynch (PEG)
¥2,335.20
+85.6%
EPS × Growth% (PEG = 1 is fair)
EPS=77.84, g=30%
EV/EBITDA
¥7,204.39
+472.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.26B
Dividend Discount (DDM)
¥1,888.51
+50.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.97, r=10%, g=8%
Book Value (P/B)
¥118.48
-90.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=430.82, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥1,258.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 43.2%
Margin of Safety
¥1,834.69
+45.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2446.25, 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.