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¥2,677.71Fair value¥5,627.94Bull¥7,018.92
FairClose
52-week traded range
52W low ¥2,521.0052W high ¥3,880.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HAPPINET CORPORATION closed at ¥3,740.00, 33.5% below the consensus fair value of ¥5,627.94 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,018.92
+87.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,677.71
-28.4%
√(22.5 × EPS × BVPS)
EPS=230.91, BVPS=1380.07 · outside Graham range (P/E 16.2, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥4,618.20
+23.5%
EPS × 20x (sector P/E)
EPS=230.91, Sector P/E=20x
Peter Lynch (PEG)
¥6,885.74
+84.1%
EPS × Growth% (PEG = 1 is fair)
EPS=230.91, g=29.8%
EV/EBITDA
¥6,957.90
+86.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.9B
Dividend Discount (DDM)
¥5,675.08
+51.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105.09, r=10%, g=8%
Book Value (P/B)
¥3,967.71
+6.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1380.07, ROE=17.5%, g=6%, r=10%
Reverse DCF
¥3,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 29.8%
Margin of Safety
¥3,578.71
-4.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4771.61, 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.