FIT EASY Inc.

212A TSE Industrials Services
TSE Prime
¥2,800.00
-3.31%
Delayed · cached 15 min

Fair value analysis

212A
FIT EASY Inc.
IndustrialsServices
¥2,800.00
Close used for this calculation
¥1,605.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability23/25
Returns12/25
Balance Sheet18/25
Efficiency10/25
Growth12/25
Good
Quality radar
63Prof.23/25Ret.12/25Eff.10/25B.Sht18/25Growth12/25

Consensus fair value

¥1,605.48
Above FV
▼ -42.7% against the close used
Model range ¥746.18 – ¥2,883.30
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¥746.18Fair value¥1,605.48Bull¥2,883.30
FairClose
52-week traded range
52W low ¥2,136.0052W high ¥3,475.00

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

Valuation summary

Trading above the consensus fair value

FIT EASY Inc. closed at ¥2,800.00, 74.4% above the consensus fair value of ¥1,605.48 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 29.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥746.18
-73.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥877.14
-68.7%
√(22.5 × EPS × BVPS)
EPS=96.11, BVPS=355.78 · outside Graham range (P/E 29.1, P/B 7.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,922.20
-31.4%
EPS × 20x (sector P/E)
EPS=96.11, Sector P/E=20x
Peter Lynch (PEG)
¥2,883.30
+3.0%
EPS × Growth% (PEG = 1 is fair)
EPS=96.11, g=30%
EV/EBITDA
¥2,824.57
+0.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.52B
Book Value (P/B)
¥2,534.94
-9.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=355.78, ROE=34.5%, g=6%, r=10%
Reverse DCF
¥2,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 137.3%
Margin of Safety
¥886.38
-68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1181.84, 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.