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¥190.89Fair value¥1,048.65Bull¥1,429.60
FairClose
52-week traded range
52W low ¥965.0052W high ¥1,046.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
RIDE ON EXPRESS HOLDINGS Co.,Ltd. closed at ¥985.00, 6.1% below the consensus fair value of ¥1,048.65 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥852.58
-13.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,205.56
+22.4%
√(22.5 × EPS × BVPS)
EPS=71.48, BVPS=903.67
P/E Fair Value
¥1,429.60
+45.1%
EPS × 20x (sector P/E)
EPS=71.48, Sector P/E=20x
Peter Lynch (PEG)
¥960.69
-2.5%
EPS × Growth% (PEG = 1 is fair)
EPS=71.48, g=13.4%
EV/EBITDA
¥982.71
-0.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
¥190.89
-80.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.97, r=10%, g=2%
Book Value (P/B)
¥684.21
-30.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=903.67, ROE=8.3%, g=3%, r=10%
Reverse DCF
¥985.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -13.4%
Margin of Safety
¥871.94
-11.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1162.58, 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.