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¥688.43Fair value¥1,247.56Bull¥1,796.38
FairClose
52-week traded range
52W low ¥951.0052W high ¥2,386.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
LIFEDRINK COMPANY,INC. closed at ¥1,347.00, 8.0% above the consensus fair value of ¥1,247.56 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,319.17
-2.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥688.43
-48.9%
√(22.5 × EPS × BVPS)
EPS=66.46, BVPS=316.94 · outside Graham range (P/E 20.3, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,329.20
-1.3%
EPS × 20x (sector P/E)
EPS=66.46, Sector P/E=20x
Peter Lynch (PEG)
¥699.16
-48.1%
EPS × Growth% (PEG = 1 is fair)
EPS=66.46, g=10.5%
EV/EBITDA
¥1,796.38
+33.4%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=7.52B
Dividend Discount (DDM)
¥756.48
-43.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.01, r=10%, g=8%
Book Value (P/B)
¥1,315.31
-2.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=316.94, ROE=22.6%, g=6%, r=10%
Reverse DCF
¥1,347.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 10.5%
Margin of Safety
¥834.20
-38.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1112.27, 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.