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¥63.72Fair value¥536.27Bull¥832.60
FairClose
52-week traded range
52W low ¥454.0052W high ¥496.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Karula Co.,LTD. closed at ¥476.00, 11.2% below the consensus fair value of ¥536.27 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥290.47
-39.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥597.23
+25.5%
√(22.5 × EPS × BVPS)
EPS=41.63, BVPS=380.8
P/E Fair Value
¥832.60
+74.9%
EPS × 20x (sector P/E)
EPS=41.63, Sector P/E=20x
EV/EBITDA
¥562.31
+18.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=488.57M
Dividend Discount (DDM)
¥63.72
-86.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=2%
Book Value (P/B)
¥462.40
-2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=380.8, ROE=11.5%, g=3%, r=10%
Reverse DCF
¥476.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 0%
Margin of Safety
¥430.08
-9.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=573.43, 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.