¥518.15
Above FV▼ -20.3% against the close used
Model range ¥213.60 – ¥804.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥213.60Fair value¥518.15Bull¥804.85
FairClose
52-week traded range
52W low ¥634.0052W high ¥784.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Lib Work Co.,Ltd. closed at ¥650.00, 25.4% above the consensus fair value of ¥518.15 drawn from 8 valuation models.
Financial DNA score 41/100 — Average. P/E of 30.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥804.85
+23.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥310.71
-52.2%
√(22.5 × EPS × BVPS)
EPS=21.19, BVPS=202.49 · outside Graham range (P/E 30.7, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥423.80
-34.8%
EPS × 20x (sector P/E)
EPS=21.19, Sector P/E=20x
Peter Lynch (PEG)
¥213.60
-67.1%
EPS × Growth% (PEG = 1 is fair)
EPS=21.19, g=10.1%
EV/EBITDA
¥561.70
-13.6%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=1.11B
Book Value (P/B)
¥237.93
-63.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=202.49, ROE=10.7%, g=6%, r=10%
Reverse DCF
¥650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.9% | Historical: 10.1%
Margin of Safety
¥384.84
-40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=513.12, 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.