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¥434.23Fair value¥1,328.21Bull¥2,320.00
FairClose
52-week traded range
52W low ¥658.0052W high ¥806.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Fibergate Inc. closed at ¥770.00, 42.0% below the consensus fair value of ¥1,328.21 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,371.64
+78.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
¥686.05
-10.9%
√(22.5 × EPS × BVPS)
EPS=65.2, BVPS=320.83 · outside Graham range (P/E 11.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,304.00
+69.4%
EPS × 20x (sector P/E)
EPS=65.2, Sector P/E=20x
Peter Lynch (PEG)
¥434.23
-43.6%
EPS × Growth% (PEG = 1 is fair)
EPS=65.2, g=6.7%
EV/EBITDA
¥2,320.00
+201.3%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=3.68B
Dividend Discount (DDM)
¥863.08
+12.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.03, r=10%, g=6.7%
Book Value (P/B)
¥1,248.84
+62.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=320.83, ROE=21.6%, g=6%, r=10%
Reverse DCF
¥770.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: 6.7%
Margin of Safety
¥840.42
+9.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1120.56, 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.