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¥382.88Fair value¥2,252.29Bull¥3,705.87
FairClose
52-week traded range
52W low ¥1,713.0052W high ¥2,319.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PARK24 Co.,Ltd. closed at ¥1,950.00, 13.4% below the consensus fair value of ¥2,252.29 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 20.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,448.20
+25.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,098.76
-43.7%
√(22.5 × EPS × BVPS)
EPS=93.28, BVPS=575.22 · outside Graham range (P/E 20.9, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,865.60
-4.3%
EPS × 20x (sector P/E)
EPS=93.28, Sector P/E=20x
EV/EBITDA
¥3,705.87
+90.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=72.94B
Dividend Discount (DDM)
¥382.88
-80.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.03, r=10%, g=2%
Book Value (P/B)
¥1,240.83
-36.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=575.22, ROE=18.1%, g=3%, r=10%
Reverse DCF
¥1,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 0%
Margin of Safety
¥1,353.14
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1804.19, 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.