¥519.54
Near FV▼ -0.3% against the close used
Model range ¥76.39 – ¥589.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥76.39Fair value¥519.54Bull¥589.80
FairClose
52-week traded range
52W low ¥470.0052W high ¥533.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
GOKURAKUYU HOLDINGS CO.,LTD. closed at ¥521.00, 0.3% above the consensus fair value of ¥519.54 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥552.72
+6.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥310.75
-40.4%
√(22.5 × EPS × BVPS)
EPS=29.49, BVPS=145.53 · outside Graham range (P/E 17.7, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥589.80
+13.2%
EPS × 20x (sector P/E)
EPS=29.49, Sector P/E=20x
EV/EBITDA
¥558.07
+7.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.95B
Dividend Discount (DDM)
¥76.39
-85.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.99, r=10%, g=2%
Book Value (P/B)
¥409.57
-21.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=145.53, ROE=22.7%, g=3%, r=10%
Reverse DCF
¥521.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 0%
Margin of Safety
¥363.32
-30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=484.42, 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.