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¥925.38Fair value¥1,657.03Bull¥4,037.66
FairClose
52-week traded range
52W low ¥434.0052W high ¥686.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LECIP HOLDINGS CORPORATION closed at ¥662.00, 60.0% below the consensus fair value of ¥1,657.03 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,037.66
+509.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,105.60
+67.0%
√(22.5 × EPS × BVPS)
EPS=76.32, BVPS=711.83
P/E Fair Value
¥1,526.40
+130.6%
EPS × 20x (sector P/E)
EPS=76.32, Sector P/E=20x
Peter Lynch (PEG)
¥2,289.60
+245.9%
EPS × Growth% (PEG = 1 is fair)
EPS=76.32, g=30%
EV/EBITDA
¥2,239.69
+238.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.94B
Dividend Discount (DDM)
¥1,297.65
+96.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.03, r=10%, g=8%
Book Value (P/B)
¥925.38
+39.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=711.83, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥662.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 116.9%
Margin of Safety
¥1,667.42
+151.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2223.22, 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.