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¥916.26Fair value¥4,099.33Bull¥5,874.89
FairClose
52-week traded range
52W low ¥2,113.0052W high ¥2,973.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CAREER DESIGN CENTER CO.,LTD. closed at ¥2,811.00, 31.4% below the consensus fair value of ¥4,099.33 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,874.89
+109.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.4%, r=10%, tg=3%, n=10yr
Graham Number
¥2,035.70
-27.6%
√(22.5 × EPS × BVPS)
EPS=209.67, BVPS=878.44 · outside Graham range (P/E 13.4, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥4,193.40
+49.2%
EPS × 20x (sector P/E)
EPS=209.67, Sector P/E=20x
Peter Lynch (PEG)
¥916.26
-67.4%
EPS × Growth% (PEG = 1 is fair)
EPS=209.67, g=4.4%
EV/EBITDA
¥4,860.91
+72.9%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=2.09B
Dividend Discount (DDM)
¥1,855.15
-34.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.07, r=10%, g=4.4%
Book Value (P/B)
¥3,328.08
+18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=878.44, ROE=25.7%, g=4.4%, r=10%
Reverse DCF
¥2,811.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 4.4%
Margin of Safety
¥3,026.00
+7.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4034.66, 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.