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¥1,167.98Fair value¥5,408.31Bull¥9,042.52
FairClose
52-week traded range
52W low ¥3,295.0052W high ¥4,365.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RHYTHM CO.,LTD. closed at ¥3,780.00, 30.1% below the consensus fair value of ¥5,408.31 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,039.65
+33.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,245.30
+38.8%
√(22.5 × EPS × BVPS)
EPS=287.91, BVPS=4247.19
P/E Fair Value
¥5,758.20
+52.3%
EPS × 20x (sector P/E)
EPS=287.91, Sector P/E=20x
Peter Lynch (PEG)
¥6,437.67
+70.3%
EPS × Growth% (PEG = 1 is fair)
EPS=287.91, g=22.4%
EV/EBITDA
¥5,963.26
+57.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.03B
Dividend Discount (DDM)
¥9,042.52
+139.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=167.45, r=10%, g=8%
Book Value (P/B)
¥1,167.98
-69.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4247.19, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥3,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 22.4%
Margin of Safety
¥4,010.79
+6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5347.72, 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.