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¥64.40Fair value¥409.24Bull¥655.48
FairClose
52-week traded range
52W low ¥495.0052W high ¥716.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
b-style holdings,Inc. closed at ¥586.00, 43.2% above the consensus fair value of ¥409.24 drawn from 7 valuation models.
Financial DNA score 28/100 — Weak. P/E of 33.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥332.31
-43.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥424.06
-27.6%
√(22.5 × EPS × BVPS)
EPS=17.73, BVPS=450.77 · outside Graham range (P/E 33.1, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥354.60
-39.5%
EPS × 20x (sector P/E)
EPS=17.73, Sector P/E=20x
EV/EBITDA
¥655.48
+11.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=313.93M
Book Value (P/B)
¥64.40
-89.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=450.77, ROE=4%, g=3%, r=10%
Reverse DCF
¥586.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: 0%
Margin of Safety
¥277.74
-52.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=370.32, 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.