BIPROGY Inc.

8056 TSE Technology Information & Communication
TSE Prime
¥4,750.00
+0.66%
Delayed · cached 15 min

Fair value analysis

8056
BIPROGY Inc.
TechnologyInformation & Communication
¥4,750.00
Close used for this calculation
¥7,577.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns17/25
Balance Sheet15/25
Efficiency16/25
Growth17/25
Good
Quality radar
63Prof.15/25Ret.17/25Eff.16/25B.Sht15/25Growth17/25

Consensus fair value

¥7,577.19
Below FV
▲ +59.5% against the close used
Model range ¥3,517.28 – ¥10,936.66
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¥3,517.28Fair value¥7,577.19Bull¥10,936.66
FairClose
52-week traded range
52W low ¥4,138.0052W high ¥6,425.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

BIPROGY Inc. closed at ¥4,750.00, 37.3% below the consensus fair value of ¥7,577.19 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,936.66
+130.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,517.28
-26.0%
√(22.5 × EPS × BVPS)
EPS=320.64, BVPS=1714.8 · outside Graham range (P/E 14.8, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥6,412.80
+35.0%
EPS × 20x (sector P/E)
EPS=320.64, Sector P/E=20x
Peter Lynch (PEG)
¥3,555.90
-25.1%
EPS × Growth% (PEG = 1 is fair)
EPS=320.64, g=11.1%
EV/EBITDA
¥9,218.74
+94.1%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=60.5B
Dividend Discount (DDM)
¥7,028.10
+48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.15, r=10%, g=8%
Book Value (P/B)
¥5,101.53
+7.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1714.8, ROE=17.9%, g=6%, r=10%
Reverse DCF
¥4,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 11.1%
Margin of Safety
¥5,216.69
+9.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6955.58, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.