RenetJapanGroup,Inc.

3556 TSE Consumer Discretionary Retail Trade
TSE Growth
¥778.00
-1.52%
Delayed · cached 15 min

Fair value analysis

3556
RenetJapanGroup,Inc.
Consumer DiscretionaryRetail Trade
¥778.00
Close used for this calculation
¥611.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability17/25
Returns13/25
Balance Sheet0/25
Efficiency14/25
Growth12/25
Average
Quality radar
44Prof.17/25Ret.13/25Eff.14/25B.Sht0/25Growth12/25

Consensus fair value

¥611.96
Above FV
▼ -21.3% against the close used
Model range ¥227.01 – ¥869.21
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¥227.01Fair value¥611.96Bull¥869.21
FairClose
52-week traded range
52W low ¥725.0052W high ¥1,294.00

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

Valuation summary

Trading above the consensus fair value

RenetJapanGroup,Inc. closed at ¥778.00, 27.1% above the consensus fair value of ¥611.96 drawn from 7 valuation models.

Financial DNA score 44/100 — Average. P/E of 22.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥676.06
-13.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥227.01
-70.8%
√(22.5 × EPS × BVPS)
EPS=34.06, BVPS=67.24 · outside Graham range (P/E 22.8, P/B 11.6) — asset-light, treat as a rough floor
P/E Fair Value
¥681.20
-12.4%
EPS × 20x (sector P/E)
EPS=34.06, Sector P/E=20x
Peter Lynch (PEG)
¥869.21
+11.7%
EPS × Growth% (PEG = 1 is fair)
EPS=34.06, g=25.5%
EV/EBITDA
¥498.84
-35.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=546.12M
Reverse DCF
¥778.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 25.5%
Margin of Safety
¥396.07
-49.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=528.09, 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.