Global Style Co.,Ltd.

7126 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,436.00
-0.55%
Delayed · cached 15 min

Fair value analysis

7126
Global Style Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥1,436.00
Close used for this calculation
¥2,915.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns21/25
Balance Sheet9/25
Efficiency23/25
Growth20/25
Strong
Quality radar
68Prof.15/25Ret.21/25Eff.23/25B.Sht9/25Growth20/25

Consensus fair value

¥2,915.63
Below FV
▲ +103.0% against the close used
Model range ¥1,714.02 – ¥5,007.68
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¥1,714.02Fair value¥2,915.63Bull¥5,007.68
FairClose
52-week traded range
52W low ¥1,314.0052W high ¥1,567.00

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

Valuation summary

Trading below the consensus fair value

Global Style Co.,Ltd. closed at ¥1,436.00, 50.7% below the consensus fair value of ¥2,915.63 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,407.90
+67.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,714.02
+19.4%
√(22.5 × EPS × BVPS)
EPS=150.94, BVPS=865.06
P/E Fair Value
¥3,018.80
+110.2%
EPS × 20x (sector P/E)
EPS=150.94, Sector P/E=20x
Peter Lynch (PEG)
¥2,988.61
+108.1%
EPS × Growth% (PEG = 1 is fair)
EPS=150.94, g=19.8%
EV/EBITDA
¥5,007.68
+248.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.05B
Dividend Discount (DDM)
¥1,783.51
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.03, r=10%, g=8%
Book Value (P/B)
¥2,746.57
+91.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=865.06, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥1,436.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 19.8%
Margin of Safety
¥1,785.18
+24.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2380.24, 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.