GLOBERIDE,Inc.

7990 TSE Consumer Discretionary Other Products
TSE Prime
¥2,368.00
-0.71%
Delayed · cached 15 min

Fair value analysis

7990
GLOBERIDE,Inc.
Consumer DiscretionaryOther Products
¥2,368.00
Close used for this calculation
¥3,973.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability10/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
68Prof.10/25Ret.15/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

¥3,973.73
Below FV
▲ +67.8% against the close used
Model range ¥1,147.30 – ¥4,801.20
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¥1,147.30Fair value¥3,973.73Bull¥4,801.20
FairClose
52-week traded range
52W low ¥2,041.0052W high ¥2,735.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

GLOBERIDE,Inc. closed at ¥2,368.00, 40.4% below the consensus fair value of ¥3,973.73 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,714.78
+99.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,998.50
+68.9%
√(22.5 × EPS × BVPS)
EPS=240.06, BVPS=2960
P/E Fair Value
¥4,801.20
+102.8%
EPS × 20x (sector P/E)
EPS=240.06, Sector P/E=20x
Peter Lynch (PEG)
¥3,190.40
+34.7%
EPS × Growth% (PEG = 1 is fair)
EPS=240.06, g=13.3%
EV/EBITDA
¥3,630.59
+53.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.03B
Dividend Discount (DDM)
¥1,147.30
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.98, r=10%, g=2%
Book Value (P/B)
¥2,368.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2960, ROE=8.6%, g=3%, r=10%
Reverse DCF
¥2,368.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: -13.3%
Margin of Safety
¥3,378.62
+42.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4504.83, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.