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¥674.94Fair value¥2,424.97Bull¥4,087.62
FairClose
52-week traded range
52W low ¥1,277.0052W high ¥1,714.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FLYING GARDEN CO.,LTD. closed at ¥1,489.00, 38.6% below the consensus fair value of ¥2,424.97 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,799.12
+20.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,122.45
+42.5%
√(22.5 × EPS × BVPS)
EPS=157.32, BVPS=1272.65
P/E Fair Value
¥3,146.40
+111.3%
EPS × 20x (sector P/E)
EPS=157.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,123.26
-24.6%
EPS × Growth% (PEG = 1 is fair)
EPS=157.32, g=7.1%
EV/EBITDA
¥4,087.62
+174.5%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=870.65M
Dividend Discount (DDM)
¥674.94
-54.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.02, r=10%, g=7.1%
Book Value (P/B)
¥2,258.95
+51.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1272.65, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥1,489.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 7.1%
Margin of Safety
¥1,766.99
+18.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2355.99, 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.