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¥80.63Fair value¥842.67Bull¥1,190.44
FairClose
52-week traded range
52W low ¥1,246.0052W high ¥1,895.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MANI,INC. closed at ¥1,422.00, 68.7% above the consensus fair value of ¥842.67 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 30.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥80.63
-94.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥758.73
-46.6%
√(22.5 × EPS × BVPS)
EPS=47.14, BVPS=542.75 · outside Graham range (P/E 30.2, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥942.80
-33.7%
EPS × 20x (sector P/E)
EPS=47.14, Sector P/E=20x
Peter Lynch (PEG)
¥93.81
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=47.14, g=2%
EV/EBITDA
¥1,190.44
-16.3%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=10.66B
Dividend Discount (DDM)
¥496.78
-65.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.96, r=10%, g=2%
Book Value (P/B)
¥449.71
-68.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=542.75, ROE=8.8%, g=3%, r=10%
Reverse DCF
¥1,422.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: 2%
Margin of Safety
¥445.54
-68.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=594.05, 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.