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¥4.50Fair value¥412.37Bull¥479.00
FairClose
52-week traded range
52W low ¥578.0052W high ¥828.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
RUNSYSTEM CO.,LTD. closed at ¥650.00, 57.6% above the consensus fair value of ¥412.37 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 27.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4.50
-99.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥201.93
-68.9%
√(22.5 × EPS × BVPS)
EPS=23.95, BVPS=75.67 · outside Graham range (P/E 27.1, P/B 8.6) — asset-light, treat as a rough floor
P/E Fair Value
¥479.00
-26.3%
EPS × 20x (sector P/E)
EPS=23.95, Sector P/E=20x
EV/EBITDA
¥415.49
-36.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=415.97M
Book Value (P/B)
¥373.91
-42.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.67, ROE=37.6%, g=3%, r=10%
Reverse DCF
¥650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 0%
Margin of Safety
¥171.36
-73.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=228.48, 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.