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¥838.76Fair value¥1,328.72Bull¥2,174.62
FairClose
52-week traded range
52W low ¥402.0052W high ¥675.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
iRidge,Inc. closed at ¥487.00, 63.3% below the consensus fair value of ¥1,328.72 drawn from 8 valuation models.
Financial DNA score 78/100 — Strong. P/E of 6.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,174.62
+346.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥838.76
+72.2%
√(22.5 × EPS × BVPS)
EPS=81.54, BVPS=383.46
P/E Fair Value
¥1,630.80
+234.9%
EPS × 20x (sector P/E)
EPS=81.54, Sector P/E=20x
Peter Lynch (PEG)
¥2,098.84
+331.0%
EPS × Growth% (PEG = 1 is fair)
EPS=81.54, g=25.7%
EV/EBITDA
¥1,040.80
+113.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=506.96M
Book Value (P/B)
¥1,648.90
+238.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=383.46, ROE=23.2%, g=6%, r=10%
Reverse DCF
¥487.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.7% | Historical: 25.7%
Margin of Safety
¥1,161.05
+138.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1548.06, 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.