Global Kids Company Corp.

6189 TSE Industrials Services
TSE Standard
¥1,001.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6189
Global Kids Company Corp.
IndustrialsServices
¥1,001.00
Close used for this calculation
¥842.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability14/25
Returns10/25
Balance Sheet8/25
Efficiency9/25
Growth17/25
Average
Quality radar
41Prof.14/25Ret.10/25Eff.9/25B.Sht8/25Growth17/25

Consensus fair value

¥842.73
Above FV
▼ -15.8% against the close used
Model range ¥81.38 – ¥1,163.01
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¥81.38Fair value¥842.73Bull¥1,163.01
FairClose
52-week traded range
52W low ¥715.0052W high ¥1,105.00

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

Valuation summary

Trading above the consensus fair value

Global Kids Company Corp. closed at ¥1,001.00, 18.8% above the consensus fair value of ¥842.73 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 130.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥143.38
-85.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥374.27
-62.6%
√(22.5 × EPS × BVPS)
EPS=7.65, BVPS=813.82 · outside Graham range (P/E 130.9, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥153.00
-84.7%
EPS × 20x (sector P/E)
EPS=7.65, Sector P/E=20x
Peter Lynch (PEG)
¥229.50
-77.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7.65, g=30%
EV/EBITDA
¥1,163.01
+16.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.69B
Dividend Discount (DDM)
¥510.51
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.04, r=10%, g=2%
Book Value (P/B)
¥81.38
-91.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=813.82, ROE=1%, g=3%, r=10%
Reverse DCF
¥1,001.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 33% | Historical: -37.8%
Margin of Safety
¥167.66
-83.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=223.55, 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.