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¥194.79Fair value¥299.47Bull¥408.76
FairClose
52-week traded range
52W low ¥675.0052W high ¥1,415.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Fast Accounting Co.,Ltd. closed at ¥827.00, 176.2% above the consensus fair value of ¥299.47 drawn from 7 valuation models.
Financial DNA score 32/100 — Weak. P/E of 45.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥234.55
-71.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥246.90
-70.1%
√(22.5 × EPS × BVPS)
EPS=18.28, BVPS=148.21 · outside Graham range (P/E 45.2, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
¥365.60
-55.8%
EPS × 20x (sector P/E)
EPS=18.28, Sector P/E=20x
EV/EBITDA
¥408.76
-50.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=452.01M
Book Value (P/B)
¥194.79
-76.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=148.21, ROE=12.2%, g=3%, r=10%
Reverse DCF
¥827.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.2% | Historical: 0%
Margin of Safety
¥211.76
-74.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=282.35, 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.