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.