¥541.53
Below FV▲ +68.2% against the close used
Model range ¥64.98 – ¥1,065.53
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥64.98Fair value¥541.53Bull¥1,065.53
FairClose
52-week traded range
52W low ¥233.0052W high ¥386.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
e-Seikatsu Co.,Ltd. closed at ¥322.00, 40.5% below the consensus fair value of ¥541.53 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 29.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,065.53
+230.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥188.61
-41.4%
√(22.5 × EPS × BVPS)
EPS=10.95, BVPS=144.39 · outside Graham range (P/E 29.4, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥219.00
-32.0%
EPS × 20x (sector P/E)
EPS=10.95, Sector P/E=20x
Peter Lynch (PEG)
¥98.99
-69.3%
EPS × Growth% (PEG = 1 is fair)
EPS=10.95, g=9%
EV/EBITDA
¥820.03
+154.7%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=785.64M
Dividend Discount (DDM)
¥323.42
+0.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.99, r=10%, g=8%
Book Value (P/B)
¥64.98
-79.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=144.39, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥322.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: 9%
Margin of Safety
¥368.28
+14.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=491.05, 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.