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¥480.68Fair value¥974.35Bull¥3,104.34
FairClose
52-week traded range
52W low ¥580.0052W high ¥897.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Premier Anti-Aging Co.,Ltd. closed at ¥609.00, 37.5% below the consensus fair value of ¥974.35 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,104.34
+409.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥962.62
+58.1%
√(22.5 × EPS × BVPS)
EPS=54.1, BVPS=761.25
P/E Fair Value
¥1,082.00
+77.7%
EPS × 20x (sector P/E)
EPS=54.1, Sector P/E=20x
Peter Lynch (PEG)
¥1,623.00
+166.5%
EPS × Growth% (PEG = 1 is fair)
EPS=54.1, g=30%
EV/EBITDA
¥900.63
+47.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=874M
Book Value (P/B)
¥480.68
-21.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=761.25, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥609.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: -35.9%
Margin of Safety
¥1,287.24
+111.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1716.32, 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.