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¥891.77Fair value¥3,058.91Bull¥5,087.98
FairClose
52-week traded range
52W low ¥1,102.5052W high ¥1,698.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FRONTIER INTERNATIONAL INC. closed at ¥1,385.00, 54.7% below the consensus fair value of ¥3,058.91 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,087.98
+267.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,852.11
+33.7%
√(22.5 × EPS × BVPS)
EPS=139.8, BVPS=1090.55
P/E Fair Value
¥2,796.00
+101.9%
EPS × 20x (sector P/E)
EPS=139.8, Sector P/E=20x
Peter Lynch (PEG)
¥1,743.31
+25.9%
EPS × Growth% (PEG = 1 is fair)
EPS=139.8, g=12.5%
EV/EBITDA
¥2,361.69
+70.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.13B
Dividend Discount (DDM)
¥891.77
-35.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.94, r=10%, g=2%
Book Value (P/B)
¥1,604.67
+15.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1090.55, ROE=13.3%, g=3%, r=10%
Reverse DCF
¥1,385.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: -12.5%
Margin of Safety
¥2,434.02
+75.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3245.36, 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.