REALGATE INC.

5532 TSE Real Estate Real Estate
TSE Growth
¥3,435.00
-0.29%
Delayed · cached 15 min

Fair value analysis

5532
REALGATE INC.
Real EstateReal Estate
¥3,435.00
Close used for this calculation
¥1,986.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability19/25
Returns12/25
Balance Sheet0/25
Efficiency8/25
Growth12/25
Average
Quality radar
39Prof.19/25Ret.12/25Eff.8/25B.Sht0/25Growth12/25

Consensus fair value

¥1,986.79
Above FV
▼ -42.2% against the close used
Model range ¥1,126.34 – ¥2,944.80
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¥1,126.34Fair value¥1,986.79Bull¥2,944.80
FairClose
52-week traded range
52W low ¥2,175.0052W high ¥4,270.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

REALGATE INC. closed at ¥3,435.00, 72.9% above the consensus fair value of ¥1,986.79 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 35.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,948.38
-43.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,126.34
-67.2%
√(22.5 × EPS × BVPS)
EPS=98.16, BVPS=574.41 · outside Graham range (P/E 35, P/B 6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,963.20
-42.8%
EPS × 20x (sector P/E)
EPS=98.16, Sector P/E=20x
Peter Lynch (PEG)
¥2,944.80
-14.3%
EPS × Growth% (PEG = 1 is fair)
EPS=98.16, g=30%
EV/EBITDA
¥2,398.38
-30.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.44B
Book Value (P/B)
¥1,823.77
-46.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=574.41, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥3,435.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 79.5%
Margin of Safety
¥1,259.48
-63.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1679.31, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.