Ryoyo Ryosan Holdings,Inc.

167A TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,170.00
+0.32%
Delayed · cached 15 min

Fair value analysis

167A
Ryoyo Ryosan Holdings,Inc.
Consumer DiscretionaryWholesale Trade
¥3,170.00
Close used for this calculation
¥3,013.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability14/25
Returns7/25
Balance Sheet10/25
Efficiency18/25
Growth17/25
Average
Quality radar
49Prof.14/25Ret.7/25Eff.18/25B.Sht10/25Growth17/25

Consensus fair value

¥3,013.32
Near FV
▼ -4.9% against the close used
Model range ¥1,217.36 – ¥3,849.14
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¥1,217.36Fair value¥3,013.32Bull¥3,849.14
FairClose
52-week traded range
52W low ¥2,635.0052W high ¥3,450.00

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

Valuation summary

Trading close to the consensus fair value

Ryoyo Ryosan Holdings,Inc. closed at ¥3,170.00, 5.2% above the consensus fair value of ¥3,013.32 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,478.43
+9.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,772.74
+19.0%
√(22.5 × EPS × BVPS)
EPS=185.59, BVPS=3408.6
P/E Fair Value
¥3,711.80
+17.1%
EPS × 20x (sector P/E)
EPS=185.59, Sector P/E=20x
Peter Lynch (PEG)
¥3,849.14
+21.4%
EPS × Growth% (PEG = 1 is fair)
EPS=185.59, g=20.7%
EV/EBITDA
¥2,305.68
-27.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.76B
Dividend Discount (DDM)
¥1,786.45
-43.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.11, r=10%, g=2%
Book Value (P/B)
¥1,217.36
-61.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3408.6, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥3,170.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: -20.7%
Margin of Safety
¥2,740.74
-13.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3654.32, 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.