Movin' Strategic Career CO.,LTD.

421A TSE Industrials Services
TSE Growth
¥3,505.00
-5.40%
Delayed · cached 15 min

Fair value analysis

421A
Movin' Strategic Career CO.,LTD.
Industrials›Services
¥3,505.00
Close used for this calculation
¥3,559.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability25/25
Returns13/25
Balance Sheet21/25
Efficiency12/25
Growth14/25
Strong
Quality radar
71Prof.25/25Ret.13/25Eff.12/25B.Sht21/25Growth14/25

Consensus fair value

¥3,559.88
Near FV
▲ +1.6% against the close used
Model range ¥1,188.06 – ¥4,335.98
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¥1,188.06Fair value¥3,559.88Bull¥4,335.98
FairClose
52-week traded range
52W low ¥1,781.0052W high ¥4,390.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Movin' Strategic Career CO.,LTD. closed at ¥3,505.00, 1.5% below the consensus fair value of ¥3,559.88 drawn from 8 valuation models.

Financial DNA score 71/100 — Strong. P/E of 24.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,335.98
+23.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,188.06
-66.1%
√(22.5 × EPS × BVPS)
EPS=142.11, BVPS=441.44 · outside Graham range (P/E 24.7, P/B 7.9) — asset-light, treat as a rough floor
P/E Fair Value
¥2,842.20
-18.9%
EPS × 20x (sector P/E)
EPS=142.11, Sector P/E=20x
Peter Lynch (PEG)
¥4,263.30
+21.6%
EPS × Growth% (PEG = 1 is fair)
EPS=142.11, g=30%
EV/EBITDA
¥3,910.20
+11.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.76B
Book Value (P/B)
¥3,884.63
+10.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=441.44, ROE=41.2%, g=6%, r=10%
Reverse DCF
¥3,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 74.7%
Margin of Safety
¥2,091.56
-40.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2788.75, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.