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¥15.93Fair value¥190.00Bull¥370.48
FairClose
52-week traded range
52W low ¥168.0052W high ¥372.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
EduLab,Inc. closed at ¥235.00, 23.7% above the consensus fair value of ¥190.00 drawn from 7 valuation models.
Financial DNA score 32/100 — Weak. P/E of 146.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥139.79
-40.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥69.35
-70.5%
√(22.5 × EPS × BVPS)
EPS=1.61, BVPS=132.77 · outside Graham range (P/E 146, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥32.20
-86.3%
EPS × 20x (sector P/E)
EPS=1.61, Sector P/E=20x
EV/EBITDA
¥370.48
+57.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=420.36M
Book Value (P/B)
¥15.93
-93.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=132.77, ROE=1.2%, g=3%, r=10%
Reverse DCF
¥235.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 34.6% | Historical: 0%
Margin of Safety
¥60.33
-74.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=80.45, 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.