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¥215.13Fair value¥1,717.08Bull¥2,338.40
FairClose
52-week traded range
52W low ¥779.0052W high ¥919.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DREAMBED CO.,LTD. closed at ¥823.00, 52.1% below the consensus fair value of ¥1,717.08 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 7.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,536.67
+86.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,771.38
+115.2%
√(22.5 × EPS × BVPS)
EPS=116.92, BVPS=1192.75
P/E Fair Value
¥2,338.40
+184.1%
EPS × 20x (sector P/E)
EPS=116.92, Sector P/E=20x
Peter Lynch (PEG)
¥215.13
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=116.92, g=1.8%
EV/EBITDA
¥1,929.03
+134.4%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=1.11B
Dividend Discount (DDM)
¥458.56
-44.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.97, r=10%, g=2%
Book Value (P/B)
¥1,243.87
+51.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1192.75, ROE=10.3%, g=3%, r=10%
Reverse DCF
¥823.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 1.8%
Margin of Safety
¥1,411.61
+71.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1882.15, 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.