Rentracks CO.,LTD.

6045 TSE Industrials Services
TSE Growth
¥2,032.00
-3.79%
Delayed · cached 15 min

Fair value analysis

6045
Rentracks CO.,LTD.
IndustrialsServices
¥2,032.00
Close used for this calculation
¥4,869.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability25/25
Returns14/25
Balance Sheet5/25
Efficiency21/25
Growth23/25
Strong
Quality radar
65Prof.25/25Ret.14/25Eff.21/25B.Sht5/25Growth23/25

Consensus fair value

¥4,869.26
Below FV
▲ +139.6% against the close used
Model range ¥1,294.79 – ¥9,815.40
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¥1,294.79Fair value¥4,869.26Bull¥9,815.40
FairClose
52-week traded range
52W low ¥1,370.0052W high ¥2,500.00

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

Valuation summary

Trading below the consensus fair value

Rentracks CO.,LTD. closed at ¥2,032.00, 58.3% below the consensus fair value of ¥4,869.26 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,494.20
+219.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,353.77
+15.8%
√(22.5 × EPS × BVPS)
EPS=327.18, BVPS=752.59
P/E Fair Value
¥6,543.60
+222.0%
EPS × 20x (sector P/E)
EPS=327.18, Sector P/E=20x
Peter Lynch (PEG)
¥9,815.40
+383.0%
EPS × Growth% (PEG = 1 is fair)
EPS=327.18, g=30%
EV/EBITDA
¥1,763.61
-13.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.07B
Dividend Discount (DDM)
¥1,294.79
-36.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.98, r=10%, g=8%
Book Value (P/B)
¥9,068.74
+346.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=752.59, ROE=54.2%, g=6%, r=10%
Reverse DCF
¥2,032.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 55.6%
Margin of Safety
¥3,847.89
+89.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5130.52, 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.