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¥381.01Fair value¥1,556.20Bull¥2,757.95
FairClose
52-week traded range
52W low ¥1,027.0052W high ¥1,212.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PRONEXUS INC. closed at ¥1,078.00, 30.7% below the consensus fair value of ¥1,556.20 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,590.89
+47.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,275.63
+18.3%
√(22.5 × EPS × BVPS)
EPS=83.19, BVPS=869.35
P/E Fair Value
¥1,663.80
+54.3%
EPS × 20x (sector P/E)
EPS=83.19, Sector P/E=20x
Peter Lynch (PEG)
¥381.01
-64.7%
EPS × Growth% (PEG = 1 is fair)
EPS=83.19, g=4.6%
EV/EBITDA
¥2,757.95
+155.8%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=5.69B
Dividend Discount (DDM)
¥811.21
-24.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.04, r=10%, g=4.6%
Book Value (P/B)
¥660.84
-38.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=869.35, ROE=8.7%, g=4.6%, r=10%
Reverse DCF
¥1,078.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 4.6%
Margin of Safety
¥1,132.58
+5.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1510.11, 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.