¥1,696.83
Below FV▲ +78.6% against the close used
Model range ¥445.69 – ¥3,064.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥445.69Fair value¥1,696.83Bull¥3,064.34
FairClose
52-week traded range
52W low ¥950.0052W high ¥1,454.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
SPRIX Inc. closed at ¥950.00, 44.0% below the consensus fair value of ¥1,696.83 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥3,064.34
+222.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥883.60
-7.0%
√(22.5 × EPS × BVPS)
EPS=61.73, BVPS=562.13 · outside Graham range (P/E 15.4, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,234.60
+30.0%
EPS × 20x (sector P/E)
EPS=61.73, Sector P/E=20x
Peter Lynch (PEG)
¥445.69
-53.1%
EPS × Growth% (PEG = 1 is fair)
EPS=61.73, g=7.2%
EV/EBITDA
¥1,542.91
+62.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.8B
Dividend Discount (DDM)
¥484.50
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38, r=10%, g=2%
Book Value (P/B)
¥656.09
-30.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=562.13, ROE=11.2%, g=3%, r=10%
Reverse DCF
¥950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: -7.2%
Margin of Safety
¥1,295.64
+36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1727.51, 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.