for Startups,Inc.
TSE Growth
¥1,356.00
-2.09%
Delayed · cached 15 min
Fair value analysis
7089
for Startups,Inc.
¥1,356.00
Close used for this calculation
¥2,595.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Quality radar
Consensus fair value
¥2,595.30
Below FV▲ +91.4% against the close used
Model range ¥1,090.86 – ¥3,136.76
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¥1,090.86Fair value¥2,595.30Bull¥3,136.76
FairClose
52-week traded range
52W low ¥867.5052W high ¥1,738.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
for Startups,Inc. closed at ¥1,356.00, 47.8% below the consensus fair value of ¥2,595.30 drawn from 8 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,902.55
+114.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,090.86
-19.6%
√(22.5 × EPS × BVPS)
EPS=124.03, BVPS=426.42 · outside Graham range (P/E 10.9, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,480.60
+82.9%
EPS × 20x (sector P/E)
EPS=124.03, Sector P/E=20x
Peter Lynch (PEG)
¥2,590.99
+91.1%
EPS × Growth% (PEG = 1 is fair)
EPS=124.03, g=20.9%
EV/EBITDA
¥3,136.76
+131.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.16B
Book Value (P/B)
¥2,899.62
+113.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=426.42, ROE=33.2%, g=6%, r=10%
Reverse DCF
¥1,356.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 20.9%
Margin of Safety
¥1,618.50
+19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2158, 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.