Feedforce Group Inc.
TSE Growth
¥590.00
+1.03%
Delayed · cached 15 min
Fair value analysis
7068
Feedforce Group Inc.
¥590.00
Close used for this calculation
¥1,183.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Quality radar
Consensus fair value
¥1,183.59
Below FV▲ +100.6% against the close used
Model range ¥454.43 – ¥1,494.27
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¥454.43Fair value¥1,183.59Bull¥1,494.27
FairClose
52-week traded range
52W low ¥452.0052W high ¥786.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Feedforce Group Inc. closed at ¥590.00, 50.2% below the consensus fair value of ¥1,183.59 drawn from 9 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,194.88
+102.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥454.43
-23.0%
√(22.5 × EPS × BVPS)
EPS=59.58, BVPS=154.05 · outside Graham range (P/E 9.9, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,191.60
+102.0%
EPS × 20x (sector P/E)
EPS=59.58, Sector P/E=20x
Peter Lynch (PEG)
¥1,494.27
+153.3%
EPS × Growth% (PEG = 1 is fair)
EPS=59.58, g=25.1%
EV/EBITDA
¥1,493.42
+153.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.14B
Dividend Discount (DDM)
¥809.24
+37.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.99, r=10%, g=8%
Book Value (P/B)
¥1,382.57
+134.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=154.05, ROE=41.9%, g=6%, r=10%
Reverse DCF
¥590.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 25.1%
Margin of Safety
¥710.23
+20.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=946.97, 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.