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¥121.69Fair value¥1,038.59Bull¥2,053.94
FairClose
52-week traded range
52W low ¥570.0052W high ¥722.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Encourage Technologies Co.,Ltd. closed at ¥570.00, 45.1% below the consensus fair value of ¥1,038.59 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,053.94
+260.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥621.65
+9.1%
√(22.5 × EPS × BVPS)
EPS=31.94, BVPS=537.74
P/E Fair Value
¥638.80
+12.1%
EPS × 20x (sector P/E)
EPS=31.94, Sector P/E=20x
Peter Lynch (PEG)
¥121.69
-78.7%
EPS × Growth% (PEG = 1 is fair)
EPS=31.94, g=3.8%
EV/EBITDA
¥830.65
+45.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=553.45M
Dividend Discount (DDM)
¥331.40
-41.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.99, r=10%, g=2%
Book Value (P/B)
¥230.46
-59.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=537.74, ROE=6%, g=3%, r=10%
Reverse DCF
¥570.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: -3.8%
Margin of Safety
¥828.60
+45.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1104.8, 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.