REFINVERSE Group,Inc.
TSE Growth
¥1,167.00
-0.85%
Delayed · cached 15 min
Fair value analysis
7375
REFINVERSE Group,Inc.
¥1,167.00
Close used for this calculation
¥1,101.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
¥1,101.49
Near FV▼ -5.6% against the close used
Model range ¥249.05 – ¥1,676.67
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¥249.05Fair value¥1,101.49Bull¥1,676.67
FairClose
52-week traded range
52W low ¥760.0052W high ¥2,265.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
REFINVERSE Group,Inc. closed at ¥1,167.00, 5.9% above the consensus fair value of ¥1,101.49 drawn from 7 valuation models.
Financial DNA score 39/100 — Average. P/E of 26.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,676.67
+43.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥249.05
-78.7%
√(22.5 × EPS × BVPS)
EPS=43.63, BVPS=63.18 · outside Graham range (P/E 26.8, P/B 18.5) — asset-light, treat as a rough floor
P/E Fair Value
¥872.60
-25.2%
EPS × 20x (sector P/E)
EPS=43.63, Sector P/E=20x
Peter Lynch (PEG)
¥314.57
-73.0%
EPS × Growth% (PEG = 1 is fair)
EPS=43.63, g=7.2%
EV/EBITDA
¥662.42
-43.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=408.06M
Reverse DCF
¥1,167.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -7.2%
Margin of Safety
¥699.58
-40.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=932.77, 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.