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¥97.50Fair value¥638.61Bull¥997.00
FairClose
52-week traded range
52W low ¥406.0052W high ¥614.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ZETT CORPORATION closed at ¥429.00, 32.8% below the consensus fair value of ¥638.61 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥204.15
-52.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥935.34
+118.0%
√(22.5 × EPS × BVPS)
EPS=49.85, BVPS=780
P/E Fair Value
¥997.00
+132.4%
EPS × 20x (sector P/E)
EPS=49.85, Sector P/E=20x
Peter Lynch (PEG)
¥386.84
-9.8%
EPS × Growth% (PEG = 1 is fair)
EPS=49.85, g=7.8%
EV/EBITDA
¥980.99
+128.7%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=1.39B
Dividend Discount (DDM)
¥866.79
+102.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.02, r=10%, g=7.8%
Book Value (P/B)
¥97.50
-77.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=780, ROE=6.5%, g=6%, r=10%
Reverse DCF
¥429.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 7.8%
Margin of Safety
¥534.12
+24.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=712.16, 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.