GreenEnergy & Company Inc.
TSE Growth
¥1,678.00
-2.21%
Delayed · cached 15 min
Fair value analysis
1436
GreenEnergy & Company Inc.
¥1,678.00
Close used for this calculation
¥913.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
¥913.86
Above FV▼ -45.5% against the close used
Model range ¥356.29 – ¥1,459.89
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¥356.29Fair value¥913.86Bull¥1,459.89
FairClose
52-week traded range
52W low ¥702.3352W high ¥2,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GreenEnergy & Company Inc. closed at ¥1,678.00, 83.6% above the consensus fair value of ¥913.86 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 41.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,016.69
-39.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥647.08
-61.4%
√(22.5 × EPS × BVPS)
EPS=40.48, BVPS=459.73 · outside Graham range (P/E 41.5, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
¥809.60
-51.8%
EPS × 20x (sector P/E)
EPS=40.48, Sector P/E=20x
Peter Lynch (PEG)
¥622.18
-62.9%
EPS × Growth% (PEG = 1 is fair)
EPS=40.48, g=15.4%
EV/EBITDA
¥1,459.89
-13.0%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=1.31B
Book Value (P/B)
¥356.29
-78.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=459.73, ROE=9.1%, g=6%, r=10%
Reverse DCF
¥1,678.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17% | Historical: 15.4%
Margin of Safety
¥618.34
-63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=824.46, 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.