¥661.53
Above FV▼ -23.0% against the close used
Model range ¥178.52 – ¥1,017.64
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥178.52Fair value¥661.53Bull¥1,017.64
FairClose
52-week traded range
52W low ¥721.0052W high ¥3,430.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Writeup Co.,Ltd. closed at ¥859.00, 29.9% above the consensus fair value of ¥661.53 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥289.08
-66.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥852.36
-0.8%
√(22.5 × EPS × BVPS)
EPS=50.37, BVPS=641.04 · outside Graham range (P/E 17.1, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,007.40
+17.3%
EPS × 20x (sector P/E)
EPS=50.37, Sector P/E=20x
Peter Lynch (PEG)
¥969.12
+12.8%
EPS × Growth% (PEG = 1 is fair)
EPS=50.37, g=19.2%
EV/EBITDA
¥1,017.64
+18.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=521.35M
Dividend Discount (DDM)
¥178.52
-79.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14, r=10%, g=2%
Book Value (P/B)
¥467.05
-45.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=641.04, ROE=8.1%, g=3%, r=10%
Reverse DCF
¥859.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: -19.2%
Margin of Safety
¥537.21
-37.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=716.28, 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.