LIFE CORPORATION

8194 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,666.00
+0.23%
Delayed · cached 15 min

Fair value analysis

8194
LIFE CORPORATION
Consumer DiscretionaryRetail Trade
¥2,666.00
Close used for this calculation
¥3,985.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability11/25
Returns18/25
Balance Sheet7/25
Efficiency23/25
Growth14/25
Good
Quality radar
59Prof.11/25Ret.18/25Eff.23/25B.Sht7/25Growth14/25

Consensus fair value

¥3,985.19
Below FV
▲ +49.5% against the close used
Model range ¥1,190.05 – ¥11,835.75
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¥1,190.05Fair value¥3,985.19Bull¥11,835.75
FairClose
52-week traded range
52W low ¥2,376.0052W high ¥2,794.00

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

Valuation summary

Trading below the consensus fair value

LIFE CORPORATION closed at ¥2,666.00, 33.1% below the consensus fair value of ¥3,985.19 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,835.75
+344.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,969.48
+11.4%
√(22.5 × EPS × BVPS)
EPS=217.56, BVPS=1801.35
P/E Fair Value
¥4,351.20
+63.2%
EPS × 20x (sector P/E)
EPS=217.56, Sector P/E=20x
Peter Lynch (PEG)
¥1,190.05
-55.4%
EPS × Growth% (PEG = 1 is fair)
EPS=217.56, g=5.5%
EV/EBITDA
¥6,087.02
+128.3%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=42.83B
Dividend Discount (DDM)
¥1,526.95
-42.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.58, r=10%, g=5.5%
Book Value (P/B)
¥2,914.77
+9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1801.35, ROE=12.8%, g=5.5%, r=10%
Reverse DCF
¥2,666.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 5.5%
Margin of Safety
¥4,789.11
+79.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6385.48, 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.