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¥727.83Fair value¥1,391.38Bull¥1,706.80
FairClose
52-week traded range
52W low ¥1,295.0052W high ¥2,173.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
tripla Co.,Ltd. closed at ¥2,025.00, 45.5% above the consensus fair value of ¥1,391.38 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,599.49
-21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥727.83
-64.1%
√(22.5 × EPS × BVPS)
EPS=85.34, BVPS=275.89 · outside Graham range (P/E 23.7, P/B 7.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,706.80
-15.7%
EPS × 20x (sector P/E)
EPS=85.34, Sector P/E=20x
EV/EBITDA
¥769.96
-62.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=531.73M
Book Value (P/B)
¥1,347.90
-33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=275.89, ROE=37.2%, g=3%, r=10%
Reverse DCF
¥2,025.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥1,008.53
-50.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1344.71, 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.