DEAR LIFE CO.,LTD.

3245 TSE Real Estate Real Estate
TSE Prime
¥1,068.00
-0.65%
Delayed · cached 15 min

Fair value analysis

3245
DEAR LIFE CO.,LTD.
Real EstateReal Estate
¥1,068.00
Close used for this calculation
¥2,544.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability17/25
Returns21/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Exceptional
Quality radar
81Prof.17/25Ret.21/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥2,544.46
Below FV
▲ +138.2% against the close used
Model range ¥1,334.65 – ¥6,449.47
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.

Educational data only. Not a recommendation to buy, sell or hold any security.