Flier Inc.
TSE Growth
¥370.00
+0.00%
Delayed · cached 15 min
Fair value analysis
323A
Flier Inc.
¥370.00
Close used for this calculation
¥105.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
13/100
Quality radar
Consensus fair value
¥105.89
Above FV▼ -71.4% against the close used
Model range ¥17.66 – ¥141.99
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¥17.66Fair value¥105.89Bull¥141.99
FairClose
52-week traded range
52W low ¥354.0052W high ¥763.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Flier Inc. closed at ¥370.00, 249.4% above the consensus fair value of ¥105.89 drawn from 6 valuation models.
Financial DNA score 13/100 — Weak. P/E of 94.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥141.99
-61.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥88.03
-76.2%
√(22.5 × EPS × BVPS)
EPS=3.9, BVPS=88.31 · outside Graham range (P/E 94.9, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
¥78.00
-78.9%
EPS × 20x (sector P/E)
EPS=3.9, Sector P/E=20x
Book Value (P/B)
¥17.66
-95.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=88.31, ROE=4.4%, g=3%, r=10%
Reverse DCF
¥370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.4% | Historical: 0%
Margin of Safety
¥77.01
-79.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=102.67, 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.