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¥432.83Fair value¥1,777.30Bull¥2,722.20
FairClose
52-week traded range
52W low ¥763.0052W high ¥943.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FORLIFE Co.,Ltd. closed at ¥902.00, 49.2% below the consensus fair value of ¥1,777.30 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,932.78
+114.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,824.32
+102.3%
√(22.5 × EPS × BVPS)
EPS=136.11, BVPS=1086.75
P/E Fair Value
¥2,722.20
+201.8%
EPS × 20x (sector P/E)
EPS=136.11, Sector P/E=20x
Peter Lynch (PEG)
¥432.83
-52.0%
EPS × Growth% (PEG = 1 is fair)
EPS=136.11, g=3.2%
EV/EBITDA
¥1,395.45
+54.7%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=899.26M
Dividend Discount (DDM)
¥454.42
-49.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.04, r=10%, g=3.2%
Book Value (P/B)
¥1,580.72
+75.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1086.75, ROE=13.1%, g=3.2%, r=10%
Reverse DCF
¥902.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.2% | Historical: 3.2%
Margin of Safety
¥1,619.82
+79.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2159.77, 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.