ARIGATOU SERVICES COMPANY,LIMITED

3177 TSE Consumer Discretionary Retail Trade
TSE Standard
¥4,210.00
+1.20%
Delayed · cached 15 min

Fair value analysis

3177
ARIGATOU SERVICES COMPANY,LIMITED
Consumer DiscretionaryRetail Trade
¥4,210.00
Close used for this calculation
¥10,939.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability15/25
Returns21/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
79Prof.15/25Ret.21/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥10,939.88
Below FV
▲ +159.9% against the close used
Model range ¥7,006.79 – ¥22,767.16
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¥7,006.79Fair value¥10,939.88Bull¥22,767.16
FairClose
52-week traded range
52W low ¥3,220.0052W high ¥4,450.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

ARIGATOU SERVICES COMPANY,LIMITED closed at ¥4,210.00, 61.5% below the consensus fair value of ¥10,939.88 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥14,308.42
+239.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,006.79
+66.4%
√(22.5 × EPS × BVPS)
EPS=533.84, BVPS=4087.38
P/E Fair Value
¥10,676.80
+153.6%
EPS × 20x (sector P/E)
EPS=533.84, Sector P/E=20x
Peter Lynch (PEG)
¥10,340.48
+145.6%
EPS × Growth% (PEG = 1 is fair)
EPS=533.84, g=19.4%
EV/EBITDA
¥22,767.16
+440.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.21B
Dividend Discount (DDM)
¥7,297.61
+73.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=135.14, r=10%, g=8%
Book Value (P/B)
¥9,503.16
+125.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4087.38, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥4,210.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 19.4%
Margin of Safety
¥7,998.00
+90.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10664, 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.