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¥235.10Fair value¥1,140.99Bull¥1,829.60
FairClose
52-week traded range
52W low ¥1,166.0052W high ¥1,352.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
WASEDA GAKUSHUKENKYUKAI CO.,LTD. closed at ¥1,254.00, 9.9% above the consensus fair value of ¥1,140.99 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥329.72
-73.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,217.95
-2.9%
√(22.5 × EPS × BVPS)
EPS=91.48, BVPS=720.69 · outside Graham range (P/E 13.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,829.60
+45.9%
EPS × 20x (sector P/E)
EPS=91.48, Sector P/E=20x
Peter Lynch (PEG)
¥235.10
-81.3%
EPS × Growth% (PEG = 1 is fair)
EPS=91.48, g=2.6%
EV/EBITDA
¥1,725.85
+37.6%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=1.54B
Dividend Discount (DDM)
¥855.18
-31.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.95, r=10%, g=2.6%
Book Value (P/B)
¥1,019.26
-18.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=720.69, ROE=12.9%, g=3%, r=10%
Reverse DCF
¥1,254.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 2.6%
Margin of Safety
¥844.32
-32.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1125.76, 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.