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.