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.