¥186.37
Above FV▼ -54.3% against the close used
Model range ¥67.11 – ¥210.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥67.11Fair value¥186.37Bull¥210.60
FairClose
52-week traded range
52W low ¥401.0052W high ¥597.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Beauty Kadan Holdings Co.,Ltd. closed at ¥408.00, 118.9% above the consensus fair value of ¥186.37 drawn from 8 valuation models.
Financial DNA score 26/100 — Weak. P/E of 38.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥197.36
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥187.83
-54.0%
√(22.5 × EPS × BVPS)
EPS=10.53, BVPS=148.91 · outside Graham range (P/E 38.8, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥210.60
-48.4%
EPS × 20x (sector P/E)
EPS=10.53, Sector P/E=20x
Peter Lynch (PEG)
¥156.37
-61.7%
EPS × Growth% (PEG = 1 is fair)
EPS=10.53, g=14.9%
Dividend Discount (DDM)
¥67.11
-83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.26, r=10%, g=2%
Book Value (P/B)
¥93.60
-77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=148.91, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥408.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.1% | Historical: -14.9%
Margin of Safety
¥148.95
-63.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=198.6, 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.