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¥2,310.92Fair value¥5,187.70Bull¥7,436.83
FairClose
52-week traded range
52W low ¥2,132.0052W high ¥2,880.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BSN MEDIA HOLDINGS,INC. closed at ¥2,622.00, 49.5% below the consensus fair value of ¥5,187.70 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,899.28
+125.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,813.42
+83.6%
√(22.5 × EPS × BVPS)
EPS=231.71, BVPS=4444.07
P/E Fair Value
¥4,634.20
+76.7%
EPS × 20x (sector P/E)
EPS=231.71, Sector P/E=20x
Peter Lynch (PEG)
¥3,257.84
+24.3%
EPS × Growth% (PEG = 1 is fair)
EPS=231.71, g=14.1%
EV/EBITDA
¥7,436.83
+183.6%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=2.64B
Book Value (P/B)
¥2,310.92
-11.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4444.07, ROE=5.2%, g=6%, r=10%
Reverse DCF
¥2,622.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 14.1%
Margin of Safety
¥3,836.73
+46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5115.63, 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.