yutori,Inc.

5892 TSE Consumer Discretionary Retail Trade
TSE Growth
¥2,656.00
-3.98%
Delayed · cached 15 min

Fair value analysis

5892
yutori,Inc.
Consumer DiscretionaryRetail Trade
¥2,656.00
Close used for this calculation
¥1,763.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability17/25
Returns11/25
Balance Sheet5/25
Efficiency8/25
Growth12/25
Average
Quality radar
41Prof.17/25Ret.11/25Eff.8/25B.Sht5/25Growth12/25

Consensus fair value

¥1,763.62
Above FV
▼ -33.6% against the close used
Model range ¥804.74 – ¥4,301.31
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¥804.74Fair value¥1,763.62Bull¥4,301.31
FairClose
52-week traded range
52W low ¥1,929.0052W high ¥5,360.00

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

Valuation summary

Trading above the consensus fair value

yutori,Inc. closed at ¥2,656.00, 50.6% above the consensus fair value of ¥1,763.62 drawn from 8 valuation models.

Financial DNA score 41/100 — Average. P/E of 41.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,277.68
-51.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥804.74
-69.7%
√(22.5 × EPS × BVPS)
EPS=64.37, BVPS=447.14 · outside Graham range (P/E 41.3, P/B 5.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,287.40
-51.5%
EPS × 20x (sector P/E)
EPS=64.37, Sector P/E=20x
Peter Lynch (PEG)
¥1,287.40
-51.5%
EPS × Growth% (PEG = 1 is fair)
EPS=64.37, g=20%
EV/EBITDA
¥4,301.31
+61.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.33B
Book Value (P/B)
¥1,386.13
-47.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=447.14, ROE=18.4%, g=6%, r=10%
Reverse DCF
¥2,656.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: 20%
Margin of Safety
¥842.45
-68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1123.27, 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.