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¥1,664.61Fair value¥4,077.75Bull¥10,581.41
FairClose
52-week traded range
52W low ¥2,970.0052W high ¥3,699.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MEITEC Group Holdings Inc. closed at ¥3,310.00, 18.8% below the consensus fair value of ¥4,077.75 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 17.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,918.87
+18.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,664.61
-49.7%
√(22.5 × EPS × BVPS)
EPS=194.96, BVPS=631.68 · outside Graham range (P/E 17, P/B 5.2) — asset-light, treat as a rough floor
P/E Fair Value
¥3,899.20
+17.8%
EPS × 20x (sector P/E)
EPS=194.96, Sector P/E=20x
Peter Lynch (PEG)
¥2,528.63
-23.6%
EPS × Growth% (PEG = 1 is fair)
EPS=194.96, g=13%
EV/EBITDA
¥4,308.92
+30.2%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=20.18B
Dividend Discount (DDM)
¥10,581.41
+219.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=195.95, r=10%, g=8%
Book Value (P/B)
¥3,925.89
+18.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=631.68, ROE=30.9%, g=6%, r=10%
Reverse DCF
¥3,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 13%
Margin of Safety
¥2,370.67
-28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3160.89, 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.