¥594.11
Above FV▼ -16.4% against the close used
Model range ¥210.46 – ¥699.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥210.46Fair value¥594.11Bull¥699.60
FairClose
52-week traded range
52W low ¥682.0052W high ¥930.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Enjin Co.,Ltd. closed at ¥711.00, 19.7% above the consensus fair value of ¥594.11 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 20.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥636.50
-10.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥699.60
-1.6%
√(22.5 × EPS × BVPS)
EPS=33.96, BVPS=640.54 · outside Graham range (P/E 20.9, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥679.20
-4.5%
EPS × 20x (sector P/E)
EPS=33.96, Sector P/E=20x
Peter Lynch (PEG)
¥370.84
-47.8%
EPS × Growth% (PEG = 1 is fair)
EPS=33.96, g=10.9%
EV/EBITDA
¥588.01
-17.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=416.26M
Dividend Discount (DDM)
¥510.37
-28.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.03, r=10%, g=2%
Book Value (P/B)
¥210.46
-70.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=640.54, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥711.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: -10.9%
Margin of Safety
¥503.83
-29.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=671.77, 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.