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¥1,334.65Fair value¥2,544.46Bull¥6,449.47
FairClose
52-week traded range
52W low ¥966.0052W high ¥1,322.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DEAR LIFE CO.,LTD. closed at ¥1,068.00, 58.0% below the consensus fair value of ¥2,544.46 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,449.47
+503.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,334.65
+25.0%
√(22.5 × EPS × BVPS)
EPS=122.31, BVPS=647.27
P/E Fair Value
¥2,446.20
+129.0%
EPS × 20x (sector P/E)
EPS=122.31, Sector P/E=20x
Peter Lynch (PEG)
¥2,278.64
+113.4%
EPS × Growth% (PEG = 1 is fair)
EPS=122.31, g=18.6%
EV/EBITDA
¥3,022.41
+183.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.08B
Dividend Discount (DDM)
¥3,402.65
+218.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.01, r=10%, g=8%
Book Value (P/B)
¥2,297.82
+115.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=647.27, ROE=20.2%, g=6%, r=10%
Reverse DCF
¥1,068.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 18.6%
Margin of Safety
¥2,557.58
+139.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3410.11, 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.