b-style holdings,Inc.

302A TSE Industrials Services
TSE Growth
¥586.00
-2.50%
Delayed · cached 15 min

Fair value analysis

302A
b-style holdings,Inc.
IndustrialsServices
¥586.00
Close used for this calculation
¥409.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability4/25
Returns11/25
Balance Sheet7/25
Efficiency6/25
Growth0/25
Weak
Quality radar
28Prof.4/25Ret.11/25Eff.6/25B.Sht7/25Growth0/25

Consensus fair value

¥409.24
Above FV
▼ -30.2% against the close used
Model range ¥64.40 – ¥655.48
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.

Educational data only. Not a recommendation to buy, sell or hold any security.