KIDS STAR Inc.

248A TSE Technology Information & Communication
TSE Growth
¥809.00
-0.61%
Delayed · cached 15 min

Fair value analysis

248A
KIDS STAR Inc.
TechnologyInformation & Communication
¥809.00
Close used for this calculation
¥1,551.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns15/25
Balance Sheet20/25
Efficiency17/25
Growth20/25
Strong
Quality radar
73Prof.21/25Ret.15/25Eff.17/25B.Sht20/25Growth20/25

Consensus fair value

¥1,551.30
Below FV
▲ +91.8% against the close used
Model range ¥159.07 – ¥2,916.26
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¥159.07Fair value¥1,551.30Bull¥2,916.26
FairClose
52-week traded range
52W low ¥809.0052W high ¥2,238.00

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

Valuation summary

Trading below the consensus fair value

KIDS STAR Inc. closed at ¥809.00, 47.9% below the consensus fair value of ¥1,551.30 drawn from 8 valuation models.

Financial DNA score 73/100 — Strong. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,224.09
+51.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,123.07
+38.8%
√(22.5 × EPS × BVPS)
EPS=61.67, BVPS=908.99
P/E Fair Value
¥1,233.40
+52.5%
EPS × 20x (sector P/E)
EPS=61.67, Sector P/E=20x
Peter Lynch (PEG)
¥1,644.74
+103.3%
EPS × Growth% (PEG = 1 is fair)
EPS=61.67, g=26.7%
EV/EBITDA
¥2,916.26
+260.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=415M
Book Value (P/B)
¥159.07
-80.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=908.99, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥809.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 26.7%
Margin of Safety
¥895.14
+10.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1193.52, 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.