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¥2,029.72Fair value¥7,859.46Bull¥9,203.68
FairClose
52-week traded range
52W low ¥6,114.0052W high ¥18,215.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Recruit Holdings Co.,Ltd. closed at ¥15,500.00, 97.2% above the consensus fair value of ¥7,859.46 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 44.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,203.68
-40.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,029.72
-86.9%
√(22.5 × EPS × BVPS)
EPS=349.78, BVPS=523.47 · outside Graham range (P/E 44.3, P/B 29.6) — asset-light, treat as a rough floor
P/E Fair Value
¥6,995.60
-54.9%
EPS × 20x (sector P/E)
EPS=349.78, Sector P/E=20x
Peter Lynch (PEG)
¥4,809.47
-69.0%
EPS × Growth% (PEG = 1 is fair)
EPS=349.78, g=13.8%
EV/EBITDA
¥8,238.99
-46.8%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=737.64B
Book Value (P/B)
¥3,271.70
-78.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=523.47, ROE=31%, g=6%, r=10%
Reverse DCF
¥15,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.9% | Historical: 13.8%
Margin of Safety
¥4,557.25
-70.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6076.33, 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.