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¥245.03Fair value¥840.45Bull¥1,755.43
FairClose
52-week traded range
52W low ¥621.0052W high ¥1,187.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Reiwa Accounting Holdings Co.,Ltd. closed at ¥1,161.00, 38.1% above the consensus fair value of ¥840.45 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 30.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥707.71
-39.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥245.03
-78.9%
√(22.5 × EPS × BVPS)
EPS=37.81, BVPS=70.58 · outside Graham range (P/E 30.7, P/B 16.5) — asset-light, treat as a rough floor
P/E Fair Value
¥756.20
-34.9%
EPS × 20x (sector P/E)
EPS=37.81, Sector P/E=20x
Peter Lynch (PEG)
¥1,134.30
-2.3%
EPS × Growth% (PEG = 1 is fair)
EPS=37.81, g=30%
EV/EBITDA
¥970.08
-16.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.03B
Dividend Discount (DDM)
¥1,755.43
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.51, r=10%, g=8%
Book Value (P/B)
¥769.12
-33.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=70.58, ROE=49.6%, g=6%, r=10%
Reverse DCF
¥1,161.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.9% | Historical: 51.6%
Margin of Safety
¥427.24
-63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=569.65, 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.