¥259.98
Above FV▼ -57.1% against the close used
Model range ¥126.82 – ¥499.64
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥126.82Fair value¥259.98Bull¥499.64
FairClose
52-week traded range
52W low ¥555.0052W high ¥745.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Artiza Networks,Inc. closed at ¥606.00, 133.1% above the consensus fair value of ¥259.98 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 40.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥277.95
-54.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥499.64
-17.6%
√(22.5 × EPS × BVPS)
EPS=14.83, BVPS=748.15 · outside Graham range (P/E 40.9, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥296.60
-51.1%
EPS × 20x (sector P/E)
EPS=14.83, Sector P/E=20x
Peter Lynch (PEG)
¥444.90
-26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=14.83, g=30%
EV/EBITDA
¥126.82
-79.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=235.68M
Dividend Discount (DDM)
¥254.97
-57.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20, r=10%, g=2%
Book Value (P/B)
¥149.63
-75.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=748.15, ROE=2%, g=3%, r=10%
Reverse DCF
¥606.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.8% | Historical: -36%
Margin of Safety
¥268.55
-55.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=358.06, 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.