LIFULL Co.,Ltd.

2120 TSE Industrials Services
TSE Prime
¥228.00
-2.15%
Delayed · cached 15 min

Fair value analysis

2120
LIFULL Co.,Ltd.
IndustrialsServices
¥228.00
Close used for this calculation
¥611.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability10/25
Returns23/25
Balance Sheet10/25
Efficiency25/25
Growth13/25
Strong
Quality radar
68Prof.10/25Ret.23/25Eff.25/25B.Sht10/25Growth13/25

Consensus fair value

¥611.44
Below FV
▲ +168.2% against the close used
Model range ¥132.85 – ¥830.20
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¥132.85Fair value¥611.44Bull¥830.20
FairClose
52-week traded range
52W low ¥158.0052W high ¥244.00

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

Valuation summary

Trading below the consensus fair value

LIFULL Co.,Ltd. closed at ¥228.00, 62.7% below the consensus fair value of ¥611.44 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥778.00
+241.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥444.04
+94.8%
√(22.5 × EPS × BVPS)
EPS=41.51, BVPS=211.11
P/E Fair Value
¥830.20
+264.1%
EPS × 20x (sector P/E)
EPS=41.51, Sector P/E=20x
EV/EBITDA
¥361.47
+58.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.21B
Dividend Discount (DDM)
¥132.85
-41.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.42, r=10%, g=2%
Book Value (P/B)
¥548.89
+140.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=211.11, ROE=21.2%, g=3%, r=10%
Reverse DCF
¥228.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥513.06
+125.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=684.08, 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.