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¥326.05Fair value¥4,280.92Bull¥4,830.40
FairClose
52-week traded range
52W low ¥2,259.0052W high ¥4,005.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EBRAINS,INC. closed at ¥3,765.00, 12.1% below the consensus fair value of ¥4,280.92 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,799.41
+27.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
¥4,293.28
+14.0%
√(22.5 × EPS × BVPS)
EPS=241.52, BVPS=3391.89
P/E Fair Value
¥4,830.40
+28.3%
EPS × 20x (sector P/E)
EPS=241.52, Sector P/E=20x
Peter Lynch (PEG)
¥326.05
-91.3%
EPS × Growth% (PEG = 1 is fair)
EPS=241.52, g=1.4%
EV/EBITDA
¥3,856.71
+2.4%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=545.15M
Dividend Discount (DDM)
¥609.65
-83.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.82, r=10%, g=2%
Book Value (P/B)
¥2,132.05
-43.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3391.89, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥3,765.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 1.4%
Margin of Safety
¥3,480.77
-7.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4641.03, 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.