L is B Corp.

145A TSE Technology Information & Communication
TSE Growth
¥890.00
-1.77%
Delayed · cached 15 min

Fair value analysis

145A
L is B Corp.
TechnologyInformation & Communication
¥890.00
Close used for this calculation
¥461.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability6/25
Returns4/25
Balance Sheet18/25
Efficiency6/25
Growth0/25
Weak
Quality radar
34Prof.6/25Ret.4/25Eff.6/25B.Sht18/25Growth0/25

Consensus fair value

¥461.56
Above FV
▼ -48.1% against the close used
Model range ¥192.36 – ¥624.66
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¥192.36Fair value¥461.56Bull¥624.66
FairClose
52-week traded range
52W low ¥754.0052W high ¥1,318.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

L is B Corp. closed at ¥890.00, 92.8% above the consensus fair value of ¥461.56 drawn from 7 valuation models.

Financial DNA score 34/100 — Weak. P/E of 32.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥624.66
-29.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥468.64
-47.3%
√(22.5 × EPS × BVPS)
EPS=27.09, BVPS=360.32 · outside Graham range (P/E 32.9, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥541.80
-39.1%
EPS × 20x (sector P/E)
EPS=27.09, Sector P/E=20x
EV/EBITDA
¥192.36
-78.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=208.19M
Book Value (P/B)
¥247.08
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=360.32, ROE=7.8%, g=3%, r=10%
Reverse DCF
¥890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.8% | Historical: 0%
Margin of Safety
¥408.78
-54.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.03, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.