¥946.21
Below FV▲ +34.2% against the close used
Model range ¥622.38 – ¥1,502.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥622.38Fair value¥946.21Bull¥1,502.10
FairClose
52-week traded range
52W low ¥553.0052W high ¥869.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
ACCESS GROUP HOLDINGS CO.,LTD. closed at ¥705.00, 25.5% below the consensus fair value of ¥946.21 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥794.33
+12.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥693.80
-1.6%
√(22.5 × EPS × BVPS)
EPS=50.07, BVPS=427.27 · outside Graham range (P/E 14.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,001.40
+42.0%
EPS × 20x (sector P/E)
EPS=50.07, Sector P/E=20x
Peter Lynch (PEG)
¥1,502.10
+113.1%
EPS × Growth% (PEG = 1 is fair)
EPS=50.07, g=30%
EV/EBITDA
¥1,245.17
+76.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=245.12M
Dividend Discount (DDM)
¥917.49
+30.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.99, r=10%, g=8%
Book Value (P/B)
¥662.27
-6.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=427.27, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥705.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 95.6%
Margin of Safety
¥622.38
-11.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=829.84, 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.