YUMEMITSUKETAI Co.,Ltd.
TSE Standard
¥103.00
-4.63%
Delayed · cached 15 min
Fair value analysis
2673
YUMEMITSUKETAI Co.,Ltd.
¥103.00
Close used for this calculation
¥284.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
¥284.01
Below FV▲ +175.7% against the close used
Model range ¥165.94 – ¥313.94
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¥165.94Fair value¥284.01Bull¥313.94
FairClose
52-week traded range
52W low ¥86.0052W high ¥329.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YUMEMITSUKETAI Co.,Ltd. closed at ¥103.00, 63.7% below the consensus fair value of ¥284.01 drawn from 7 valuation models.
Financial DNA score 68/100 — Strong. P/E of 6.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥303.89
+195.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥313.94
+204.8%
√(22.5 × EPS × BVPS)
EPS=15.31, BVPS=286.11
P/E Fair Value
¥306.20
+197.3%
EPS × 20x (sector P/E)
EPS=15.31, Sector P/E=20x
Peter Lynch (PEG)
¥267.93
+160.1%
EPS × Growth% (PEG = 1 is fair)
EPS=15.31, g=17.5%
Book Value (P/B)
¥165.94
+61.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=286.11, ROE=5.8%, g=6%, r=10%
Reverse DCF
¥103.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8% | Historical: 17.5%
Margin of Safety
¥231.01
+124.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=308.01, 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.