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¥178.26Fair value¥1,215.22Bull¥1,898.29
FairClose
52-week traded range
52W low ¥752.0052W high ¥1,399.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Howtelevision,Inc. closed at ¥935.00, 23.1% below the consensus fair value of ¥1,215.22 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 26.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,898.29
+103.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥644.22
-31.1%
√(22.5 × EPS × BVPS)
EPS=35.51, BVPS=519.44 · outside Graham range (P/E 26.3, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥710.20
-24.0%
EPS × 20x (sector P/E)
EPS=35.51, Sector P/E=20x
Peter Lynch (PEG)
¥178.26
-80.9%
EPS × Growth% (PEG = 1 is fair)
EPS=35.51, g=5%
EV/EBITDA
¥1,617.87
+73.0%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=369.75M
Book Value (P/B)
¥216.96
-76.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=519.44, ROE=7.1%, g=5%, r=10%
Reverse DCF
¥935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 5%
Margin of Safety
¥813.18
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1084.24, 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.