RVH Inc.
TSE Standard
¥48.00
+0.00%
Delayed · cached 15 min
Fair value analysis
6786
RVH Inc.
¥48.00
Close used for this calculation
¥37.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Quality radar
Consensus fair value
¥37.96
Above FV▼ -20.9% against the close used
Model range ¥3.98 – ¥56.02
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¥3.98Fair value¥37.96Bull¥56.02
FairClose
52-week traded range
52W low ¥47.0052W high ¥85.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
RVH Inc. closed at ¥48.00, 26.4% above the consensus fair value of ¥37.96 drawn from 6 valuation models.
Financial DNA score 21/100 — Weak. P/E of 41.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥56.02
+16.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥28.43
-40.8%
√(22.5 × EPS × BVPS)
EPS=1.16, BVPS=30.97 · outside Graham range (P/E 41.4, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥23.20
-51.7%
EPS × 20x (sector P/E)
EPS=1.16, Sector P/E=20x
Book Value (P/B)
¥3.98
-91.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.97, ROE=3.9%, g=3%, r=10%
Reverse DCF
¥48.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17% | Historical: 0%
Margin of Safety
¥26.91
-43.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.88, 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.