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¥509.65Fair value¥1,822.74Bull¥3,411.98
FairClose
52-week traded range
52W low ¥1,004.0052W high ¥1,354.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BESTERRA CO.,LTD closed at ¥1,204.00, 33.9% below the consensus fair value of ¥1,822.74 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,411.98
+183.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,055.00
-12.4%
√(22.5 × EPS × BVPS)
EPS=81.35, BVPS=608.08 · outside Graham range (P/E 14.8, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,627.00
+35.1%
EPS × 20x (sector P/E)
EPS=81.35, Sector P/E=20x
Peter Lynch (PEG)
¥1,205.61
+0.1%
EPS × Growth% (PEG = 1 is fair)
EPS=81.35, g=14.8%
EV/EBITDA
¥842.48
-30.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770.52M
Dividend Discount (DDM)
¥509.65
-57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.97, r=10%, g=2%
Book Value (P/B)
¥981.62
-18.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=608.08, ROE=14.3%, g=3%, r=10%
Reverse DCF
¥1,204.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: -14.8%
Margin of Safety
¥1,523.50
+26.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2031.33, 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.