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¥201.48Fair value¥863.86Bull¥1,202.71
FairClose
52-week traded range
52W low ¥614.0052W high ¥734.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IFIS JAPAN LTD. closed at ¥673.00, 22.1% below the consensus fair value of ¥863.86 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥744.62
+10.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
¥895.54
+33.1%
√(22.5 × EPS × BVPS)
EPS=57.73, BVPS=617.43
P/E Fair Value
¥1,154.60
+71.6%
EPS × 20x (sector P/E)
EPS=57.73, Sector P/E=20x
Peter Lynch (PEG)
¥201.48
-70.1%
EPS × Growth% (PEG = 1 is fair)
EPS=57.73, g=3.5%
EV/EBITDA
¥1,202.71
+78.7%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=986.76M
Dividend Discount (DDM)
¥556.33
-17.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35, r=10%, g=3.5%
Book Value (P/B)
¥579.49
-13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=617.43, ROE=9.6%, g=3.5%, r=10%
Reverse DCF
¥673.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 3.5%
Margin of Safety
¥698.69
+3.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=931.59, 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.