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¥1,129.33Fair value¥1,752.66Bull¥2,293.91
FairClose
52-week traded range
52W low ¥1,066.0052W high ¥1,480.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CHARM CARE CORPORATION closed at ¥1,381.00, 21.2% below the consensus fair value of ¥1,752.66 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 15.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,784.23
+29.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,129.33
-18.2%
√(22.5 × EPS × BVPS)
EPS=89.89, BVPS=630.59 · outside Graham range (P/E 15.4, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,797.80
+30.2%
EPS × 20x (sector P/E)
EPS=89.89, Sector P/E=20x
Peter Lynch (PEG)
¥1,581.17
+14.5%
EPS × Growth% (PEG = 1 is fair)
EPS=89.89, g=17.6%
EV/EBITDA
¥2,293.91
+66.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.83B
Dividend Discount (DDM)
¥1,834.52
+32.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.97, r=10%, g=8%
Book Value (P/B)
¥1,403.07
+1.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=630.59, ROE=14.9%, g=6%, r=10%
Reverse DCF
¥1,381.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 17.6%
Margin of Safety
¥1,177.84
-14.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1570.45, 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.