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¥71.03Fair value¥713.07Bull¥1,038.96
FairClose
52-week traded range
52W low ¥1,229.0052W high ¥1,512.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ROCK FIELD CO.,LTD. closed at ¥1,379.00, 93.4% above the consensus fair value of ¥713.07 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 363.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥71.03
-94.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥305.50
-77.8%
√(22.5 × EPS × BVPS)
EPS=3.79, BVPS=1094.44 · outside Graham range (P/E 363.9, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥75.80
-94.5%
EPS × 20x (sector P/E)
EPS=3.79, Sector P/E=20x
Peter Lynch (PEG)
¥113.70
-91.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3.79, g=30%
EV/EBITDA
¥1,038.96
-24.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.7B
Dividend Discount (DDM)
¥305.93
-77.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.99, r=10%, g=2%
Book Value (P/B)
¥109.44
-92.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1094.44, ROE=1%, g=3%, r=10%
Reverse DCF
¥1,379.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 48.3% | Historical: -48.4%
Margin of Safety
¥113.08
-91.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.78, 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.