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¥21.14Fair value¥705.76Bull¥1,094.20
FairClose
52-week traded range
52W low ¥774.0052W high ¥974.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
PLATZ Co.,Ltd. closed at ¥925.00, 31.1% above the consensus fair value of ¥705.76 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥21.14
-97.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,061.78
+14.8%
√(22.5 × EPS × BVPS)
EPS=54.71, BVPS=915.84
P/E Fair Value
¥1,094.20
+18.3%
EPS × 20x (sector P/E)
EPS=54.71, Sector P/E=20x
Peter Lynch (PEG)
¥595.24
-35.6%
EPS × Growth% (PEG = 1 is fair)
EPS=54.71, g=10.9%
EV/EBITDA
¥394.51
-57.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=296.34M
Dividend Discount (DDM)
¥229.98
-75.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.04, r=10%, g=2%
Book Value (P/B)
¥405.59
-56.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=915.84, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: -10.9%
Margin of Safety
¥544.28
-41.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=725.71, 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.