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¥805.31Fair value¥1,872.68Bull¥2,459.26
FairClose
52-week traded range
52W low ¥899.0052W high ¥2,407.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
WOLVES HAND Co.,Ltd. closed at ¥1,791.00, 4.4% below the consensus fair value of ¥1,872.68 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 22.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,223.85
+24.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥805.31
-55.0%
√(22.5 × EPS × BVPS)
EPS=79.34, BVPS=363.29 · outside Graham range (P/E 22.6, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,586.80
-11.4%
EPS × 20x (sector P/E)
EPS=79.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,971.60
+10.1%
EPS × Growth% (PEG = 1 is fair)
EPS=79.34, g=24.9%
EV/EBITDA
¥2,459.26
+37.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.1B
Book Value (P/B)
¥1,689.28
-5.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=363.29, ROE=24.6%, g=6%, r=10%
Reverse DCF
¥1,791.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 24.9%
Margin of Safety
¥1,153.99
-35.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1538.65, 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.