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¥1,140.76Fair value¥2,504.64Bull¥3,622.06
FairClose
52-week traded range
52W low ¥1,515.0052W high ¥1,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GAKUJO CO.,Ltd. closed at ¥1,632.00, 34.8% below the consensus fair value of ¥2,504.64 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,639.34
+61.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,869.86
+14.6%
√(22.5 × EPS × BVPS)
EPS=139.97, BVPS=1110.2
P/E Fair Value
¥2,799.40
+71.5%
EPS × 20x (sector P/E)
EPS=139.97, Sector P/E=20x
Peter Lynch (PEG)
¥1,140.76
-30.1%
EPS × Growth% (PEG = 1 is fair)
EPS=139.97, g=8.2%
EV/EBITDA
¥2,735.79
+67.6%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=2.63B
Dividend Discount (DDM)
¥3,622.06
+121.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.08, r=10%, g=8%
Book Value (P/B)
¥1,915.10
+17.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1110.2, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥1,632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 8.2%
Margin of Safety
¥1,827.15
+12.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2436.2, 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.