Living Platform,Ltd.
TSE Growth
¥1,248.00
-0.72%
Delayed · cached 15 min
Fair value analysis
7091
Living Platform,Ltd.
¥1,248.00
Close used for this calculation
¥1,264.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
¥1,264.59
Near FV▲ +1.3% against the close used
Model range ¥88.58 – ¥1,771.60
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¥88.58Fair value¥1,264.59Bull¥1,771.60
FairClose
52-week traded range
52W low ¥929.0052W high ¥1,319.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Living Platform,Ltd. closed at ¥1,248.00, 1.3% below the consensus fair value of ¥1,264.59 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,413.81
+13.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,044.48
-16.3%
√(22.5 × EPS × BVPS)
EPS=88.58, BVPS=547.37 · outside Graham range (P/E 14.1, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,771.60
+42.0%
EPS × 20x (sector P/E)
EPS=88.58, Sector P/E=20x
Peter Lynch (PEG)
¥88.58
-92.9%
EPS × Growth% (PEG = 1 is fair)
EPS=88.58, g=1%
EV/EBITDA
¥532.98
-57.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770.42M
Book Value (P/B)
¥1,149.47
-7.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=547.37, ROE=17.7%, g=3%, r=10%
Reverse DCF
¥1,248.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: -1%
Margin of Safety
¥1,057.47
-15.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1409.96, 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.