¥84.21
Near FV▲ +6.6% against the close used
Model range ¥32.14 – ¥125.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥32.14Fair value¥84.21Bull¥125.70
FairClose
52-week traded range
52W low ¥73.0052W high ¥132.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
EARTH INFINITY CO.LTD. closed at ¥79.00, 6.2% below the consensus fair value of ¥84.21 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥69.23
-12.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥32.14
-59.3%
√(22.5 × EPS × BVPS)
EPS=4.19, BVPS=10.96 · outside Graham range (P/E 18.9, P/B 7.2) — asset-light, treat as a rough floor
P/E Fair Value
¥83.80
+6.1%
EPS × 20x (sector P/E)
EPS=4.19, Sector P/E=20x
Peter Lynch (PEG)
¥125.70
+59.1%
EPS × Growth% (PEG = 1 is fair)
EPS=4.19, g=30%
EV/EBITDA
¥112.21
+42.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=734.81M
Dividend Discount (DDM)
¥113.48
+43.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.1, r=10%, g=8%
Book Value (P/B)
¥104.09
+31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.96, ROE=44%, g=6%, r=10%
Reverse DCF
¥79.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 38.6%
Margin of Safety
¥46.29
-41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61.72, 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.