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¥474.91Fair value¥869.54Bull¥2,095.83
FairClose
52-week traded range
52W low ¥511.0052W high ¥816.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KIYO Learning Co.,Ltd. closed at ¥511.00, 41.2% below the consensus fair value of ¥869.54 drawn from 8 valuation models.
Financial DNA score 69/100 — Strong. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,095.83
+310.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥474.91
-7.1%
√(22.5 × EPS × BVPS)
EPS=42.96, BVPS=233.33 · outside Graham range (P/E 11.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥859.20
+68.1%
EPS × 20x (sector P/E)
EPS=42.96, Sector P/E=20x
Peter Lynch (PEG)
¥1,028.46
+101.3%
EPS × Growth% (PEG = 1 is fair)
EPS=42.96, g=23.9%
EV/EBITDA
¥997.49
+95.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=404.42M
Book Value (P/B)
¥833.58
+63.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=233.33, ROE=20.3%, g=6%, r=10%
Reverse DCF
¥511.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 23.9%
Margin of Safety
¥857.48
+67.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1143.31, 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.