¥322.77
Above FV▼ -29.5% against the close used
Model range ¥54.52 – ¥580.23
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥54.52Fair value¥322.77Bull¥580.23
FairClose
52-week traded range
52W low ¥296.0052W high ¥519.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Broadleaf Co.,Ltd. closed at ¥458.00, 41.9% above the consensus fair value of ¥322.77 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 33.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥258.46
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥232.01
-49.3%
√(22.5 × EPS × BVPS)
EPS=13.79, BVPS=173.48 · outside Graham range (P/E 33.2, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥275.80
-39.8%
EPS × 20x (sector P/E)
EPS=13.79, Sector P/E=20x
Peter Lynch (PEG)
¥180.37
-60.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.79, g=13.1%
EV/EBITDA
¥580.23
+26.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.34B
Dividend Discount (DDM)
¥76.50
-83.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6, r=10%, g=2%
Book Value (P/B)
¥54.52
-88.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=173.48, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥458.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: -13.1%
Margin of Safety
¥191.57
-58.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=255.42, 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.