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¥431.61Fair value¥973.43Bull¥1,172.95
FairClose
52-week traded range
52W low ¥618.0052W high ¥1,305.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CCI Group,Inc. closed at ¥1,278.00, 31.3% above the consensus fair value of ¥973.43 drawn from 8 valuation models.
Financial DNA score 29/100 — Weak. 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
¥1,031.88
-19.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,172.95
-8.2%
√(22.5 × EPS × BVPS)
EPS=55.98, BVPS=1092.31 · outside Graham range (P/E 22.8, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,119.60
-12.4%
EPS × 20x (sector P/E)
EPS=55.98, Sector P/E=20x
Peter Lynch (PEG)
¥431.61
-66.2%
EPS × Growth% (PEG = 1 is fair)
EPS=55.98, g=7.7%
Dividend Discount (DDM)
¥1,081.99
-15.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23, r=10%, g=7.7%
Book Value (P/B)
¥604.05
-52.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1092.31, ROE=5.5%, g=6%, r=10%
Reverse DCF
¥1,278.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 7.7%
Margin of Safety
¥831.11
-35.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1108.14, 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.