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¥73.55Fair value¥656.83Bull¥1,209.51
FairClose
52-week traded range
52W low ¥379.0052W high ¥446.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KLASS Corporation closed at ¥407.00, 38.0% below the consensus fair value of ¥656.83 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,209.51
+197.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥652.91
+60.4%
√(22.5 × EPS × BVPS)
EPS=32.12, BVPS=589.86
P/E Fair Value
¥642.40
+57.8%
EPS × 20x (sector P/E)
EPS=32.12, Sector P/E=20x
Peter Lynch (PEG)
¥73.55
-81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=32.12, g=2.3%
EV/EBITDA
¥186.60
-54.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=454.88M
Dividend Discount (DDM)
¥127.66
-68.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥235.94
-42.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=589.86, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥407.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: -2.3%
Margin of Safety
¥626.21
+53.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=834.94, 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.