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¥1,408.61Fair value¥2,310.10Bull¥7,045.30
FairClose
52-week traded range
52W low ¥801.0052W high ¥945.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MAINICHI COMNET CO.,LTD. closed at ¥872.00, 62.3% below the consensus fair value of ¥2,310.10 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,045.30
+707.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,408.61
+61.5%
√(22.5 × EPS × BVPS)
EPS=108.21, BVPS=814.95
P/E Fair Value
¥2,164.20
+148.2%
EPS × 20x (sector P/E)
EPS=108.21, Sector P/E=20x
Peter Lynch (PEG)
¥1,593.93
+82.8%
EPS × Growth% (PEG = 1 is fair)
EPS=108.21, g=14.7%
EV/EBITDA
¥3,398.57
+289.7%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=3.76B
Dividend Discount (DDM)
¥2,053.04
+135.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.02, r=10%, g=8%
Book Value (P/B)
¥1,629.91
+86.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=814.95, ROE=14%, g=6%, r=10%
Reverse DCF
¥872.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 14.7%
Margin of Safety
¥2,654.53
+204.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3539.37, 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.