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¥461.73Fair value¥1,064.33Bull¥1,258.41
FairClose
52-week traded range
52W low ¥904.0052W high ¥1,831.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kurashiru,Inc. closed at ¥1,208.00, 13.5% above the consensus fair value of ¥1,064.33 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,258.41
+4.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥640.26
-47.0%
√(22.5 × EPS × BVPS)
EPS=58.67, BVPS=310.54 · outside Graham range (P/E 20.6, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,173.40
-2.9%
EPS × 20x (sector P/E)
EPS=58.67, Sector P/E=20x
Peter Lynch (PEG)
¥461.73
-61.8%
EPS × Growth% (PEG = 1 is fair)
EPS=58.67, g=7.9%
EV/EBITDA
¥1,164.75
-3.6%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=3.51B
Book Value (P/B)
¥978.20
-19.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=310.54, ROE=18.6%, g=6%, r=10%
Reverse DCF
¥1,208.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 7.9%
Margin of Safety
¥768.02
-36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1024.02, 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.