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¥81.95Fair value¥1,124.08Bull¥1,639.00
FairClose
52-week traded range
52W low ¥1,149.0052W high ¥1,877.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Double Standard Inc. closed at ¥1,271.00, 13.1% above the consensus fair value of ¥1,124.08 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥717.70
-43.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥954.93
-24.9%
√(22.5 × EPS × BVPS)
EPS=81.95, BVPS=494.55 · outside Graham range (P/E 15.5, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,639.00
+29.0%
EPS × 20x (sector P/E)
EPS=81.95, Sector P/E=20x
Peter Lynch (PEG)
¥81.95
-93.6%
EPS × Growth% (PEG = 1 is fair)
EPS=81.95, g=1%
EV/EBITDA
¥1,386.01
+9.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.78B
Dividend Discount (DDM)
¥892.91
-29.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.03, r=10%, g=2%
Book Value (P/B)
¥989.11
-22.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=494.55, ROE=17%, g=3%, r=10%
Reverse DCF
¥1,271.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 1%
Margin of Safety
¥827.91
-34.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1103.88, 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.