Intimate Merger,Inc.
TSE Growth
¥1,079.00
-1.64%
Delayed · cached 15 min
Fair value analysis
7072
Intimate Merger,Inc.
¥1,079.00
Close used for this calculation
¥1,082.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
¥1,082.01
Near FV▲ +0.3% against the close used
Model range ¥482.13 – ¥1,419.60
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¥482.13Fair value¥1,082.01Bull¥1,419.60
FairClose
52-week traded range
52W low ¥827.0052W high ¥1,696.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Intimate Merger,Inc. closed at ¥1,079.00, 0.3% below the consensus fair value of ¥1,082.01 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,334.04
+23.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥720.99
-33.2%
√(22.5 × EPS × BVPS)
EPS=47.32, BVPS=488.24 · outside Graham range (P/E 22.8, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥946.40
-12.3%
EPS × 20x (sector P/E)
EPS=47.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,419.60
+31.6%
EPS × Growth% (PEG = 1 is fair)
EPS=47.32, g=30%
EV/EBITDA
¥1,250.58
+15.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=229.79M
Book Value (P/B)
¥482.13
-55.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=488.24, ROE=10%, g=6%, r=10%
Reverse DCF
¥1,079.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 50.7%
Margin of Safety
¥750.36
-30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1000.48, 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.