Schoo,inc.

264A TSE Industrials Services
TSE Growth
¥328.00
-3.24%
Delayed · cached 15 min

Fair value analysis

264A
Schoo,inc.
IndustrialsServices
¥328.00
Close used for this calculation
¥274.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability6/25
Returns10/25
Balance Sheet18/25
Efficiency8/25
Growth0/25
Average
Quality radar
42Prof.6/25Ret.10/25Eff.8/25B.Sht18/25Growth0/25

Consensus fair value

¥274.64
Above FV
▼ -16.3% against the close used
Model range ¥211.63 – ¥340.22
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¥211.63Fair value¥274.64Bull¥340.22
FairClose
52-week traded range
52W low ¥244.0052W high ¥815.00

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

Valuation summary

Trading above the consensus fair value

Schoo,inc. closed at ¥328.00, 19.4% above the consensus fair value of ¥274.64 drawn from 7 valuation models.

Financial DNA score 42/100 — Average. P/E of 22.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥340.22
+3.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥220.10
-32.9%
√(22.5 × EPS × BVPS)
EPS=14.31, BVPS=150.46 · outside Graham range (P/E 22.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥286.20
-12.7%
EPS × 20x (sector P/E)
EPS=14.31, Sector P/E=20x
EV/EBITDA
¥215.85
-34.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=304.44M
Book Value (P/B)
¥236.44
-27.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=150.46, ROE=14%, g=3%, r=10%
Reverse DCF
¥328.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 0%
Margin of Safety
¥211.63
-35.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=282.17, 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.