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¥1,259.34Fair value¥2,454.95Bull¥2,916.40
FairClose
52-week traded range
52W low ¥1,106.0052W high ¥1,603.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Starzen Company Limited closed at ¥1,528.00, 37.8% below the consensus fair value of ¥2,454.95 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 10.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,836.89
+85.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,347.15
+53.6%
√(22.5 × EPS × BVPS)
EPS=145.82, BVPS=1679.12
P/E Fair Value
¥2,916.40
+90.9%
EPS × 20x (sector P/E)
EPS=145.82, Sector P/E=20x
Peter Lynch (PEG)
¥1,261.34
-17.5%
EPS × Growth% (PEG = 1 is fair)
EPS=145.82, g=8.7%
EV/EBITDA
¥2,423.12
+58.6%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=12.97B
Dividend Discount (DDM)
¥2,318.59
+51.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.94, r=10%, g=8%
Book Value (P/B)
¥1,259.34
-17.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1679.12, ROE=9%, g=6%, r=10%
Reverse DCF
¥1,528.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 8.7%
Margin of Safety
¥2,025.11
+32.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2700.15, 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.