¥282.50
Above FV▼ -39.6% against the close used
Model range ¥97.11 – ¥446.33
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥97.11Fair value¥282.50Bull¥446.33
FairClose
52-week traded range
52W low ¥369.0052W high ¥1,289.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Rebase,Inc. closed at ¥468.00, 65.7% above the consensus fair value of ¥282.50 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 30.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥284.14
-39.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥298.63
-36.2%
√(22.5 × EPS × BVPS)
EPS=15.16, BVPS=261.45 · outside Graham range (P/E 30.9, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥303.20
-35.2%
EPS × 20x (sector P/E)
EPS=15.16, Sector P/E=20x
Peter Lynch (PEG)
¥220.58
-52.9%
EPS × Growth% (PEG = 1 is fair)
EPS=15.16, g=14.6%
EV/EBITDA
¥277.50
-40.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=146.35M
Dividend Discount (DDM)
¥446.33
-4.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.01, r=10%, g=2%
Book Value (P/B)
¥97.11
-79.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=261.45, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥468.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13% | Historical: -14.6%
Margin of Safety
¥221.49
-52.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=295.32, 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.