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¥63.79Fair value¥582.17Bull¥900.90
FairClose
52-week traded range
52W low ¥355.0052W high ¥521.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GLOBAL-DINING,INC. closed at ¥459.00, 21.2% below the consensus fair value of ¥582.17 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥505.92
+10.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥599.19
+30.5%
√(22.5 × EPS × BVPS)
EPS=29.55, BVPS=540
P/E Fair Value
¥591.00
+28.8%
EPS × 20x (sector P/E)
EPS=29.55, Sector P/E=20x
Peter Lynch (PEG)
¥778.35
+69.6%
EPS × Growth% (PEG = 1 is fair)
EPS=29.55, g=26.3%
EV/EBITDA
¥900.90
+96.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.12B
Dividend Discount (DDM)
¥63.79
-86.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=2%
Book Value (P/B)
¥200.57
-56.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=540, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥459.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: -26.3%
Margin of Safety
¥424.03
-7.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=565.37, 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.