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¥309.61Fair value¥1,740.75Bull¥2,984.19
FairClose
52-week traded range
52W low ¥864.0052W high ¥1,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DIGITALIFT Inc. closed at ¥1,398.00, 19.7% below the consensus fair value of ¥1,740.75 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,984.19
+113.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥923.83
-33.9%
√(22.5 × EPS × BVPS)
EPS=75.7, BVPS=501.08 · outside Graham range (P/E 18.5, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,514.00
+8.3%
EPS × 20x (sector P/E)
EPS=75.7, Sector P/E=20x
Peter Lynch (PEG)
¥309.61
-77.9%
EPS × Growth% (PEG = 1 is fair)
EPS=75.7, g=4.1%
EV/EBITDA
¥865.02
-38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=194.61M
Book Value (P/B)
¥952.04
-31.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=501.08, ROE=16.3%, g=3%, r=10%
Reverse DCF
¥1,398.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: -4.1%
Margin of Safety
¥1,355.51
-3.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1807.34, 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.