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¥229.43Fair value¥2,240.16Bull¥3,261.70
FairClose
52-week traded range
52W low ¥1,735.0052W high ¥2,108.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
STUDIO ALICE Co.,Ltd. closed at ¥1,838.00, 18.0% below the consensus fair value of ¥2,240.16 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,088.72
+68.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,657.44
-9.8%
√(22.5 × EPS × BVPS)
EPS=68.42, BVPS=1784.47 · outside Graham range (P/E 26.9, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,368.40
-25.5%
EPS × 20x (sector P/E)
EPS=68.42, Sector P/E=20x
Peter Lynch (PEG)
¥1,689.97
-8.1%
EPS × Growth% (PEG = 1 is fair)
EPS=68.42, g=24.7%
EV/EBITDA
¥3,261.70
+77.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.54B
Dividend Discount (DDM)
¥637.42
-65.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.99, r=10%, g=2%
Book Value (P/B)
¥229.43
-87.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1784.47, ROE=3.9%, g=3%, r=10%
Reverse DCF
¥1,838.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -24.7%
Margin of Safety
¥1,528.64
-16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2038.19, 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.