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¥445.96Fair value¥6,171.53Bull¥8,237.79
FairClose
52-week traded range
52W low ¥1,921.0052W high ¥2,696.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GREENS CO.,LTD. closed at ¥2,082.00, 66.3% below the consensus fair value of ¥6,171.53 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 5.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,237.79
+295.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,212.58
+6.3%
√(22.5 × EPS × BVPS)
EPS=368.9, BVPS=589.8
P/E Fair Value
¥7,378.00
+254.4%
EPS × 20x (sector P/E)
EPS=368.9, Sector P/E=20x
EV/EBITDA
¥4,152.44
+99.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.94B
Dividend Discount (DDM)
¥445.96
-78.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.98, r=10%, g=2%
Book Value (P/B)
¥4,671.23
+124.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=589.8, ROE=58.4%, g=3%, r=10%
Reverse DCF
¥2,082.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥4,457.09
+114.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5942.79, 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.