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¥961.99Fair value¥2,655.79Bull¥6,132.03
FairClose
52-week traded range
52W low ¥1,149.0052W high ¥1,412.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Koyou Rentia Co.,Ltd. closed at ¥1,291.00, 51.4% below the consensus fair value of ¥2,655.79 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,931.26
+127.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,112.55
+63.6%
√(22.5 × EPS × BVPS)
EPS=175.15, BVPS=1132.46
P/E Fair Value
¥3,503.00
+171.3%
EPS × 20x (sector P/E)
EPS=175.15, Sector P/E=20x
Peter Lynch (PEG)
¥1,056.15
-18.2%
EPS × Growth% (PEG = 1 is fair)
EPS=175.15, g=6%
EV/EBITDA
¥6,132.03
+375.0%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=5.21B
Dividend Discount (DDM)
¥961.99
-25.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.02, r=10%, g=6%
Book Value (P/B)
¥2,944.39
+128.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1132.46, ROE=16.4%, g=6%, r=10%
Reverse DCF
¥1,291.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 6%
Margin of Safety
¥2,136.70
+65.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2848.94, 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.