Reskill Corp.

291A TSE Industrials Services
TSE Growth
¥1,971.00
-0.50%
Delayed · cached 15 min

Fair value analysis

291A
Reskill Corp.
IndustrialsServices
¥1,971.00
Close used for this calculation
¥5,878.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
92/100
Profitability25/25
Returns25/25
Balance Sheet20/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
92Prof.25/25Ret.25/25Eff.22/25B.Sht20/25Growth20/25

Consensus fair value

¥5,878.27
Below FV
▲ +198.2% against the close used
Model range ¥2,466.82 – ¥8,768.10
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¥2,466.82Fair value¥5,878.27Bull¥8,768.10
FairClose
52-week traded range
52W low ¥1,670.0052W high ¥3,760.00

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

Valuation summary

Trading below the consensus fair value

Reskill Corp. closed at ¥1,971.00, 66.5% below the consensus fair value of ¥5,878.27 drawn from 8 valuation models.

Financial DNA score 92/100 — Exceptional. 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
¥5,801.27
+194.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,466.82
+25.2%
√(22.5 × EPS × BVPS)
EPS=292.27, BVPS=925.35
P/E Fair Value
¥5,845.40
+196.6%
EPS × 20x (sector P/E)
EPS=292.27, Sector P/E=20x
Peter Lynch (PEG)
¥8,768.10
+344.9%
EPS × Growth% (PEG = 1 is fair)
EPS=292.27, g=30%
EV/EBITDA
¥7,881.93
+299.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=900.47M
Book Value (P/B)
¥7,053.50
+257.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=925.35, ROE=36.5%, g=6%, r=10%
Reverse DCF
¥1,971.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 59.7%
Margin of Safety
¥3,528.37
+79.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4704.5, 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.