BIKE O & COMPANY Ltd.

3377 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥382.00
-0.52%
Delayed · cached 15 min

Fair value analysis

3377
BIKE O & COMPANY Ltd.
Consumer DiscretionaryWholesale Trade
¥382.00
Close used for this calculation
¥392.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability14/25
Returns12/25
Balance Sheet18/25
Efficiency16/25
Growth17/25
Good
Quality radar
60Prof.14/25Ret.12/25Eff.16/25B.Sht18/25Growth17/25

Consensus fair value

¥392.26
Near FV
▲ +2.7% against the close used
Model range ¥125.93 – ¥731.39
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¥125.93Fair value¥392.26Bull¥731.39
FairClose
52-week traded range
52W low ¥359.0052W high ¥507.00

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

Valuation summary

Trading close to the consensus fair value

BIKE O & COMPANY Ltd. closed at ¥382.00, 2.6% below the consensus fair value of ¥392.26 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 16.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥243.25
-36.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥504.52
+32.1%
√(22.5 × EPS × BVPS)
EPS=23.1, BVPS=489.74
P/E Fair Value
¥462.00
+20.9%
EPS × 20x (sector P/E)
EPS=23.1, Sector P/E=20x
Peter Lynch (PEG)
¥649.57
+70.0%
EPS × Growth% (PEG = 1 is fair)
EPS=23.1, g=28.1%
EV/EBITDA
¥731.39
+91.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
¥140.27
-63.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11, r=10%, g=2%
Book Value (P/B)
¥125.93
-67.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=489.74, ROE=4.8%, g=3%, r=10%
Reverse DCF
¥382.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: -28.1%
Margin of Safety
¥302.44
-20.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=403.26, 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.