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¥1,810.29Fair value¥3,660.75Bull¥4,323.80
FairClose
52-week traded range
52W low ¥1,845.0052W high ¥4,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INUNEKO-SEIKATSU Co.,Ltd. closed at ¥2,230.00, 39.1% below the consensus fair value of ¥3,660.75 drawn from 7 valuation models.
Financial DNA score 66/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,011.44
+79.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,810.29
-18.8%
√(22.5 × EPS × BVPS)
EPS=216.19, BVPS=673.72 · outside Graham range (P/E 10.3, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥4,323.80
+93.9%
EPS × 20x (sector P/E)
EPS=216.19, Sector P/E=20x
EV/EBITDA
¥2,621.14
+17.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=605.6M
Book Value (P/B)
¥4,177.04
+87.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=673.72, ROE=46.4%, g=3%, r=10%
Reverse DCF
¥2,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
¥2,536.38
+13.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3381.84, 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.