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¥566.50Fair value¥1,593.82Bull¥1,992.38
FairClose
52-week traded range
52W low ¥1,830.0052W high ¥2,372.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kurashicom Inc. closed at ¥2,053.00, 28.8% above the consensus fair value of ¥1,593.82 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 21.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,604.94
-21.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,254.96
-38.9%
√(22.5 × EPS × BVPS)
EPS=97.17, BVPS=720.35 · outside Graham range (P/E 21.1, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,943.40
-5.3%
EPS × 20x (sector P/E)
EPS=97.17, Sector P/E=20x
Peter Lynch (PEG)
¥566.50
-72.4%
EPS × Growth% (PEG = 1 is fair)
EPS=97.17, g=5.8%
EV/EBITDA
¥1,992.38
-3.0%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
¥1,219.21
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=48.04, r=10%, g=5.8%
Book Value (P/B)
¥1,463.16
-28.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=720.35, ROE=14.3%, g=5.8%, r=10%
Reverse DCF
¥2,053.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 5.8%
Margin of Safety
¥1,200.83
-41.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1601.1, 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.