Gifu landscape architect Co.,Ltd.
TSE Standard
¥2,297.00
+0.97%
Delayed · cached 15 min
Fair value analysis
1438
Gifu landscape architect Co.,Ltd.
¥2,297.00
Close used for this calculation
¥2,108.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
¥2,108.34
Near FV▼ -8.2% against the close used
Model range ¥1,180.40 – ¥3,027.42
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¥1,180.40Fair value¥2,108.34Bull¥3,027.42
FairClose
52-week traded range
52W low ¥1,764.0052W high ¥2,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Gifu landscape architect Co.,Ltd. closed at ¥2,297.00, 8.9% above the consensus fair value of ¥2,108.34 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,874.60
-18.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,845.35
-19.7%
√(22.5 × EPS × BVPS)
EPS=118.6, BVPS=1276.11 · outside Graham range (P/E 19.4, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,372.00
+3.3%
EPS × 20x (sector P/E)
EPS=118.6, Sector P/E=20x
Peter Lynch (PEG)
¥1,760.02
-23.4%
EPS × Growth% (PEG = 1 is fair)
EPS=118.6, g=14.8%
EV/EBITDA
¥3,027.42
+31.8%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=576.4M
Dividend Discount (DDM)
¥1,947.40
-15.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.06, r=10%, g=8%
Book Value (P/B)
¥1,180.40
-48.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1276.11, ROE=9.7%, g=6%, r=10%
Reverse DCF
¥2,297.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 14.8%
Margin of Safety
¥1,522.99
-33.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2030.65, 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.