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¥1,535.38Fair value¥5,144.65Bull¥8,374.71
FairClose
52-week traded range
52W low ¥1,715.0052W high ¥2,638.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Qol Holdings Co.,Ltd. closed at ¥2,199.00, 57.3% below the consensus fair value of ¥5,144.65 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,374.71
+280.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,604.00
+18.4%
√(22.5 × EPS × BVPS)
EPS=197.35, BVPS=1527.08
P/E Fair Value
¥3,947.00
+79.5%
EPS × 20x (sector P/E)
EPS=197.35, Sector P/E=20x
Peter Lynch (PEG)
¥1,535.38
-30.2%
EPS × Growth% (PEG = 1 is fair)
EPS=197.35, g=7.8%
EV/EBITDA
¥6,771.16
+207.9%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=20.4B
Dividend Discount (DDM)
¥2,423.46
+10.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.92, r=10%, g=7.8%
Book Value (P/B)
¥2,634.22
+19.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1527.08, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥2,199.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 7.8%
Margin of Safety
¥3,731.43
+69.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4975.24, 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.