BEAUTY GARAGE Inc.

3180 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,530.00
-4.38%
Delayed · cached 15 min

Fair value analysis

3180
BEAUTY GARAGE Inc.
Consumer DiscretionaryWholesale Trade
¥1,530.00
Close used for this calculation
¥1,228.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability11/25
Returns10/25
Balance Sheet5/25
Efficiency9/25
Growth6/25
Average
Quality radar
35Prof.11/25Ret.10/25Eff.9/25B.Sht5/25Growth6/25

Consensus fair value

¥1,228.54
Above FV
▼ -19.7% against the close used
Model range ¥472.47 – ¥1,792.69
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¥472.47Fair value¥1,228.54Bull¥1,792.69
FairClose
52-week traded range
52W low ¥1,252.0052W high ¥1,670.00

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

Valuation summary

Trading above the consensus fair value

BEAUTY GARAGE Inc. closed at ¥1,530.00, 24.5% above the consensus fair value of ¥1,228.54 drawn from 9 valuation models.

Financial DNA score 35/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,251.04
-18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,046.13
-31.6%
√(22.5 × EPS × BVPS)
EPS=72.8, BVPS=668.12 · outside Graham range (P/E 21, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,456.00
-4.8%
EPS × 20x (sector P/E)
EPS=72.8, Sector P/E=20x
Peter Lynch (PEG)
¥472.47
-69.1%
EPS × Growth% (PEG = 1 is fair)
EPS=72.8, g=6.5%
EV/EBITDA
¥1,792.69
+17.2%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=1.87B
Dividend Discount (DDM)
¥487.40
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.07, r=10%, g=6.5%
Book Value (P/B)
¥901.97
-41.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=668.12, ROE=11.4%, g=6%, r=10%
Reverse DCF
¥1,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 6.5%
Margin of Safety
¥938.29
-38.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1251.06, 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.