¥282.44
Above FV▼ -25.9% against the close used
Model range ¥127.27 – ¥629.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥127.27Fair value¥282.44Bull¥629.70
FairClose
52-week traded range
52W low ¥366.0052W high ¥453.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
YUKE'S Co.,Ltd. closed at ¥381.00, 34.9% above the consensus fair value of ¥282.44 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 18.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥276.55
-27.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥377.90
-0.8%
√(22.5 × EPS × BVPS)
EPS=20.99, BVPS=302.38 · outside Graham range (P/E 18.2, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥419.80
+10.2%
EPS × 20x (sector P/E)
EPS=20.99, Sector P/E=20x
Peter Lynch (PEG)
¥629.70
+65.3%
EPS × Growth% (PEG = 1 is fair)
EPS=20.99, g=30%
EV/EBITDA
¥171.15
-55.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=197.58M
Dividend Discount (DDM)
¥127.27
-66.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=2%
Book Value (P/B)
¥177.11
-53.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=302.38, ROE=7.1%, g=3%, r=10%
Reverse DCF
¥381.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: -33.8%
Margin of Safety
¥268.56
-29.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=358.08, 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.