gooddays holdings,Inc.

4437 TSE Technology Information & Communication
TSE Growth
¥727.00
-2.28%
Delayed · cached 15 min

Fair value analysis

4437
gooddays holdings,Inc.
TechnologyInformation & Communication
¥727.00
Close used for this calculation
¥1,822.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability19/25
Returns21/25
Balance Sheet3/25
Efficiency22/25
Growth20/25
Strong
Quality radar
65Prof.19/25Ret.21/25Eff.22/25B.Sht3/25Growth20/25

Consensus fair value

¥1,822.17
Below FV
▲ +150.6% against the close used
Model range ¥1,026.29 – ¥2,663.68
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¥1,026.29Fair value¥1,822.17Bull¥2,663.68
FairClose
52-week traded range
52W low ¥596.0052W high ¥1,199.00

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

Valuation summary

Trading below the consensus fair value

gooddays holdings,Inc. closed at ¥727.00, 60.1% below the consensus fair value of ¥1,822.17 drawn from 8 valuation models.

Financial DNA score 65/100 — Strong. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,763.78
+142.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,026.29
+41.2%
√(22.5 × EPS × BVPS)
EPS=88.86, BVPS=526.81
P/E Fair Value
¥1,777.20
+144.5%
EPS × 20x (sector P/E)
EPS=88.86, Sector P/E=20x
Peter Lynch (PEG)
¥1,787.86
+145.9%
EPS × Growth% (PEG = 1 is fair)
EPS=88.86, g=20.1%
EV/EBITDA
¥2,663.68
+266.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.13B
Book Value (P/B)
¥1,619.95
+122.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=526.81, ROE=18.3%, g=6%, r=10%
Reverse DCF
¥727.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 20.1%
Margin of Safety
¥1,141.82
+57.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1522.42, 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.