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¥223.75Fair value¥2,732.76Bull¥3,390.20
FairClose
52-week traded range
52W low ¥1,715.0052W high ¥2,460.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BENEFIT JAPAN Co.,LTD. closed at ¥2,267.00, 17.0% below the consensus fair value of ¥2,732.76 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,177.05
+40.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,369.49
+4.5%
√(22.5 × EPS × BVPS)
EPS=169.51, BVPS=1472.08
P/E Fair Value
¥3,390.20
+49.5%
EPS × 20x (sector P/E)
EPS=169.51, Sector P/E=20x
Peter Lynch (PEG)
¥223.75
-90.1%
EPS × Growth% (PEG = 1 is fair)
EPS=169.51, g=1.3%
EV/EBITDA
¥2,441.77
+7.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.62B
Dividend Discount (DDM)
¥1,083.91
-52.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.01, r=10%, g=2%
Book Value (P/B)
¥1,892.67
-16.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1472.08, ROE=12%, g=3%, r=10%
Reverse DCF
¥2,267.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: -1.3%
Margin of Safety
¥2,234.19
-1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2978.91, 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.