¥462.84
Above FV▼ -29.8% against the close used
Model range ¥158.22 – ¥588.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥158.22Fair value¥462.84Bull¥588.13
FairClose
52-week traded range
52W low ¥590.0052W high ¥1,081.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Trenders,Inc. closed at ¥659.00, 42.4% above the consensus fair value of ¥462.84 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥520.29
-21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥588.13
-10.8%
√(22.5 × EPS × BVPS)
EPS=27.76, BVPS=553.78 · outside Graham range (P/E 23.7, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥555.20
-15.8%
EPS × 20x (sector P/E)
EPS=27.76, Sector P/E=20x
Peter Lynch (PEG)
¥393.64
-40.3%
EPS × Growth% (PEG = 1 is fair)
EPS=27.76, g=14.2%
EV/EBITDA
¥338.80
-48.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770.85M
Dividend Discount (DDM)
¥446.16
-32.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.99, r=10%, g=2%
Book Value (P/B)
¥158.22
-76.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=553.78, ROE=5%, g=3%, r=10%
Reverse DCF
¥659.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: -14.2%
Margin of Safety
¥415.91
-36.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=554.54, 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.