CURVES HOLDINGS Co.,Ltd.

7085 TSE Industrials Services
TSE Prime
¥867.00
-2.03%
Delayed · cached 15 min

Fair value analysis

7085
CURVES HOLDINGS Co.,Ltd.
IndustrialsServices
¥867.00
Close used for this calculation
¥1,080.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability21/25
Returns15/25
Balance Sheet14/25
Efficiency16/25
Growth23/25
Strong
Quality radar
66Prof.21/25Ret.15/25Eff.16/25B.Sht14/25Growth23/25

Consensus fair value

¥1,080.48
Below FV
▲ +24.6% against the close used
Model range ¥479.89 – ¥1,402.50
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¥479.89Fair value¥1,080.48Bull¥1,402.50
FairClose
52-week traded range
52W low ¥724.0052W high ¥994.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

CURVES HOLDINGS Co.,Ltd. closed at ¥867.00, 19.8% below the consensus fair value of ¥1,080.48 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 18.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,306.84
+50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥479.89
-44.6%
√(22.5 × EPS × BVPS)
EPS=46.75, BVPS=218.94 · outside Graham range (P/E 18.6, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥935.00
+7.8%
EPS × 20x (sector P/E)
EPS=46.75, Sector P/E=20x
Peter Lynch (PEG)
¥1,402.50
+61.8%
EPS × Growth% (PEG = 1 is fair)
EPS=46.75, g=30%
EV/EBITDA
¥1,344.83
+55.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.06B
Dividend Discount (DDM)
¥917.63
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.99, r=10%, g=8%
Book Value (P/B)
¥864.81
-0.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=218.94, ROE=21.8%, g=6%, r=10%
Reverse DCF
¥867.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 39.7%
Margin of Safety
¥680.43
-21.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=907.24, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.