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¥1,019.24Fair value¥1,827.08Bull¥2,238.14
FairClose
52-week traded range
52W low ¥308.0052W high ¥1,405.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AKIBA Holdings Co.,Ltd. closed at ¥778.00, 57.4% below the consensus fair value of ¥1,827.08 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,908.28
+145.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,019.24
+31.0%
√(22.5 × EPS × BVPS)
EPS=96.14, BVPS=480.25
P/E Fair Value
¥1,922.80
+147.1%
EPS × 20x (sector P/E)
EPS=96.14, Sector P/E=20x
Peter Lynch (PEG)
¥2,238.14
+187.7%
EPS × Growth% (PEG = 1 is fair)
EPS=96.14, g=23.3%
EV/EBITDA
¥1,920.47
+146.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.37B
Book Value (P/B)
¥1,945.00
+150.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=480.25, ROE=22.2%, g=6%, r=10%
Reverse DCF
¥778.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 23.3%
Margin of Safety
¥1,212.58
+55.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1616.77, 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.