¥899.06
Below FV▲ +34.2% against the close used
Model range ¥374.35 – ¥1,382.65
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥374.35Fair value¥899.06Bull¥1,382.65
FairClose
52-week traded range
52W low ¥612.0052W high ¥758.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Prestige International Inc. closed at ¥670.00, 25.5% below the consensus fair value of ¥899.06 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥878.82
+31.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥639.76
-4.5%
√(22.5 × EPS × BVPS)
EPS=46.97, BVPS=387.28 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥939.40
+40.2%
EPS × 20x (sector P/E)
EPS=46.97, Sector P/E=20x
Peter Lynch (PEG)
¥374.35
-44.1%
EPS × Growth% (PEG = 1 is fair)
EPS=46.97, g=8%
EV/EBITDA
¥1,216.87
+81.6%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=11.4B
Dividend Discount (DDM)
¥1,382.65
+106.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26, r=10%, g=8%
Book Value (P/B)
¥629.34
-6.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=387.28, ROE=12.5%, g=6%, r=10%
Reverse DCF
¥670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 8%
Margin of Safety
¥614.50
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=819.33, 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.