baby calendar Inc.
TSE Growth
¥1,281.00
+0.00%
Delayed · cached 15 min
Fair value analysis
7363
baby calendar Inc.
¥1,281.00
Close used for this calculation
¥1,232.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
¥1,232.92
Near FV▼ -3.8% against the close used
Model range ¥391.32 – ¥2,685.52
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¥391.32Fair value¥1,232.92Bull¥2,685.52
FairClose
52-week traded range
52W low ¥1,000.0052W high ¥1,811.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
baby calendar Inc. closed at ¥1,281.00, 3.9% above the consensus fair value of ¥1,232.92 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥937.13
-26.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥952.03
-25.7%
√(22.5 × EPS × BVPS)
EPS=50, BVPS=805.66 · outside Graham range (P/E 25.6, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,000.00
-21.9%
EPS × 20x (sector P/E)
EPS=50, Sector P/E=20x
Peter Lynch (PEG)
¥611.00
-52.3%
EPS × Growth% (PEG = 1 is fair)
EPS=50, g=12.2%
EV/EBITDA
¥2,685.52
+109.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=273.97M
Book Value (P/B)
¥391.32
-69.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=805.66, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥1,281.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: -12.2%
Margin of Safety
¥722.29
-43.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=963.05, 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.