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¥576.28Fair value¥1,170.00Bull¥1,352.28
FairClose
52-week traded range
52W low ¥882.0052W high ¥1,479.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
RAKUMACHI,INC. closed at ¥1,071.00, 8.5% below the consensus fair value of ¥1,170.00 drawn from 8 valuation models.
Financial DNA score 78/100 — Strong. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,346.60
+25.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥576.28
-46.2%
√(22.5 × EPS × BVPS)
EPS=56.09, BVPS=263.14 · outside Graham range (P/E 19.1, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,121.80
+4.7%
EPS × 20x (sector P/E)
EPS=56.09, Sector P/E=20x
Peter Lynch (PEG)
¥1,336.06
+24.7%
EPS × Growth% (PEG = 1 is fair)
EPS=56.09, g=23.8%
EV/EBITDA
¥1,352.28
+26.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.57B
Book Value (P/B)
¥1,013.11
-5.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=263.14, ROE=21.4%, g=6%, r=10%
Reverse DCF
¥1,071.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 23.8%
Margin of Safety
¥761.17
-28.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1014.89, 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.