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¥551.52Fair value¥2,114.03Bull¥3,678.04
FairClose
52-week traded range
52W low ¥668.0052W high ¥1,073.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AirTrip Corp. closed at ¥1,073.00, 49.2% below the consensus fair value of ¥2,114.03 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,678.04
+242.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥958.12
-10.7%
√(22.5 × EPS × BVPS)
EPS=79.47, BVPS=513.4 · outside Graham range (P/E 13.5, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,589.40
+48.1%
EPS × 20x (sector P/E)
EPS=79.47, Sector P/E=20x
Peter Lynch (PEG)
¥551.52
-48.6%
EPS × Growth% (PEG = 1 is fair)
EPS=79.47, g=6.9%
EV/EBITDA
¥1,604.28
+49.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.76B
Book Value (P/B)
¥682.08
-36.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=513.4, ROE=12.3%, g=3%, r=10%
Reverse DCF
¥1,073.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: -6.9%
Margin of Safety
¥1,556.39
+45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2075.19, 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.