EARLY AGE CO.,Ltd.

3248 TSE Real Estate Real Estate
TSE Standard
¥884.00
-0.23%
Delayed · cached 15 min

Fair value analysis

3248
EARLY AGE CO.,Ltd.
Real EstateReal Estate
¥884.00
Close used for this calculation
¥1,201.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability11/25
Returns15/25
Balance Sheet1/25
Efficiency25/25
Growth14/25
Good
Quality radar
52Prof.11/25Ret.15/25Eff.25/25B.Sht1/25Growth14/25

Consensus fair value

¥1,201.14
Below FV
▲ +35.9% against the close used
Model range ¥178.78 – ¥1,761.40
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¥178.78Fair value¥1,201.14Bull¥1,761.40
FairClose
52-week traded range
52W low ¥809.0052W high ¥916.00

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

Valuation summary

Trading below the consensus fair value

EARLY AGE CO.,Ltd. closed at ¥884.00, 26.4% below the consensus fair value of ¥1,201.14 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,170.27
+32.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,723.08
+94.9%
√(22.5 × EPS × BVPS)
EPS=88.07, BVPS=1498.31
P/E Fair Value
¥1,761.40
+99.3%
EPS × 20x (sector P/E)
EPS=88.07, Sector P/E=20x
Peter Lynch (PEG)
¥178.78
-79.8%
EPS × Growth% (PEG = 1 is fair)
EPS=88.07, g=2%
Dividend Discount (DDM)
¥460.59
-47.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.98, r=10%, g=2%
Book Value (P/B)
¥642.13
-27.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1498.31, ROE=6%, g=3%, r=10%
Reverse DCF
¥884.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 2%
Margin of Safety
¥1,163.69
+31.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1551.58, 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.