ON THE PAGE,Inc.

9160 TSE Industrials Services
TSE Standard
¥330.00
-0.60%
Delayed · cached 15 min

Fair value analysis

9160
ON THE PAGE,Inc.
IndustrialsServices
¥330.00
Close used for this calculation
¥750.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability19/25
Returns18/25
Balance Sheet5/25
Efficiency16/25
Growth20/25
Good
Quality radar
58Prof.19/25Ret.18/25Eff.16/25B.Sht5/25Growth20/25

Consensus fair value

¥750.04
Below FV
▲ +127.3% against the close used
Model range ¥211.32 – ¥3,027.01
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¥211.32Fair value¥750.04Bull¥3,027.01
FairClose
52-week traded range
52W low ¥281.0052W high ¥364.00

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

Valuation summary

Trading below the consensus fair value

ON THE PAGE,Inc. closed at ¥330.00, 56.0% below the consensus fair value of ¥750.04 drawn from 8 valuation models.

Financial DNA score 58/100 — Good. P/E of 6.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,800.31
+445.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥361.50
+9.5%
√(22.5 × EPS × BVPS)
EPS=50.16, BVPS=115.79
P/E Fair Value
¥1,003.20
+204.0%
EPS × 20x (sector P/E)
EPS=50.16, Sector P/E=20x
Peter Lynch (PEG)
¥1,504.80
+356.0%
EPS × Growth% (PEG = 1 is fair)
EPS=50.16, g=30%
EV/EBITDA
¥3,027.01
+817.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.75B
Book Value (P/B)
¥211.32
-36.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=115.79, ROE=13.3%, g=6%, r=10%
Reverse DCF
¥330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.3% | Historical: 35.4%
Margin of Safety
¥791.25
+139.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1055, 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.