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¥1,947.95Fair value¥4,626.01Bull¥6,110.18
FairClose
52-week traded range
52W low ¥1,086.0052W high ¥2,277.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Arr Planner Co.,Ltd. closed at ¥1,667.00, 64.0% below the consensus fair value of ¥4,626.01 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,578.37
+174.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,947.95
+16.9%
√(22.5 × EPS × BVPS)
EPS=230.66, BVPS=731.14
P/E Fair Value
¥4,613.20
+176.7%
EPS × 20x (sector P/E)
EPS=230.66, Sector P/E=20x
Peter Lynch (PEG)
¥6,110.18
+266.5%
EPS × Growth% (PEG = 1 is fair)
EPS=230.66, g=26.5%
EV/EBITDA
¥5,676.66
+240.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.99B
Dividend Discount (DDM)
¥4,320.86
+159.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.02, r=10%, g=8%
Book Value (P/B)
¥5,574.95
+234.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=731.14, ROE=36.5%, g=6%, r=10%
Reverse DCF
¥1,667.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 26.5%
Margin of Safety
¥2,784.88
+67.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3713.17, 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.