¥619.04
Below FV▲ +31.4% against the close used
Model range ¥341.02 – ¥1,071.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥341.02Fair value¥619.04Bull¥1,071.19
FairClose
52-week traded range
52W low ¥360.0052W high ¥560.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
istyle Inc. closed at ¥471.00, 23.9% below the consensus fair value of ¥619.04 drawn from 8 valuation models.
Financial DNA score 61/100 — Good. P/E of 16.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥474.45
+0.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥341.02
-27.6%
√(22.5 × EPS × BVPS)
EPS=28.97, BVPS=178.41 · outside Graham range (P/E 16.3, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥579.40
+23.0%
EPS × 20x (sector P/E)
EPS=28.97, Sector P/E=20x
Peter Lynch (PEG)
¥869.10
+84.5%
EPS × Growth% (PEG = 1 is fair)
EPS=28.97, g=30%
EV/EBITDA
¥1,071.19
+127.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.05B
Book Value (P/B)
¥504.01
+7.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=178.41, ROE=17.3%, g=6%, r=10%
Reverse DCF
¥471.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 57.4%
Margin of Safety
¥348.72
-26.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=464.96, 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.