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¥1,805.50Fair value¥4,538.99Bull¥5,540.40
FairClose
52-week traded range
52W low ¥2,488.0052W high ¥5,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Restar Corporation closed at ¥5,330.00, 17.4% above the consensus fair value of ¥4,538.99 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 19.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,730.88
-11.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥4,514.07
-15.3%
√(22.5 × EPS × BVPS)
EPS=273.56, BVPS=3310.56 · outside Graham range (P/E 19.5, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥5,471.20
+2.6%
EPS × 20x (sector P/E)
EPS=273.56, Sector P/E=20x
Peter Lynch (PEG)
¥1,805.50
-66.1%
EPS × Growth% (PEG = 1 is fair)
EPS=273.56, g=6.6%
EV/EBITDA
¥5,540.40
+3.9%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=20.24B
Dividend Discount (DDM)
¥4,010.67
-24.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=127.92, r=10%, g=6.6%
Book Value (P/B)
¥2,151.86
-59.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3310.56, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥5,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 6.6%
Margin of Safety
¥3,679.04
-31.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4905.38, 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.