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.