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¥114.81Fair value¥460.57Bull¥571.09
FairClose
52-week traded range
52W low ¥250.0052W high ¥368.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CRG HOLDINGS CO.,LTD. closed at ¥345.00, 25.1% below the consensus fair value of ¥460.57 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥519.73
+50.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥571.09
+65.5%
√(22.5 × EPS × BVPS)
EPS=27.73, BVPS=522.73
P/E Fair Value
¥554.60
+60.8%
EPS × 20x (sector P/E)
EPS=27.73, Sector P/E=20x
Peter Lynch (PEG)
¥443.68
+28.6%
EPS × Growth% (PEG = 1 is fair)
EPS=27.73, g=16%
Dividend Discount (DDM)
¥114.81
-66.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9, r=10%, g=2%
Book Value (P/B)
¥179.22
-48.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=522.73, ROE=5.4%, g=3%, r=10%
Reverse DCF
¥345.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: -16%
Margin of Safety
¥411.36
+19.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=548.47, 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.