Startline CO.,LTD.
TSE Growth
¥903.00
-0.33%
Delayed · cached 15 min
Fair value analysis
477A
Startline CO.,LTD.
¥903.00
Close used for this calculation
¥2,056.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
¥2,056.35
Below FV▲ +127.7% against the close used
Model range ¥200.69 – ¥2,939.20
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¥200.69Fair value¥2,056.35Bull¥2,939.20
FairClose
52-week traded range
52W low ¥510.0052W high ¥1,085.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Startline CO.,LTD. closed at ¥903.00, 56.1% below the consensus fair value of ¥2,056.35 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,754.40
+205.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,228.01
+36.0%
√(22.5 × EPS × BVPS)
EPS=146.96, BVPS=456.06
P/E Fair Value
¥2,939.20
+225.5%
EPS × 20x (sector P/E)
EPS=146.96, Sector P/E=20x
EV/EBITDA
¥200.69
-77.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=450.66M
Book Value (P/B)
¥1,967.58
+117.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=456.06, ROE=33.2%, g=3%, r=10%
Reverse DCF
¥903.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 0%
Margin of Safety
¥1,730.40
+91.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2307.2, 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.