¥952.43
Below FV▲ +130.1% against the close used
Model range ¥413.87 – ¥1,278.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥413.87Fair value¥952.43Bull¥1,278.22
FairClose
52-week traded range
52W low ¥380.0052W high ¥1,120.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Rise Consulting Group,Inc. closed at ¥414.00, 56.5% below the consensus fair value of ¥952.43 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,014.68
+145.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥413.87
+0.0%
√(22.5 × EPS × BVPS)
EPS=51.12, BVPS=148.92 · outside Graham range (P/E 8.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,022.40
+147.0%
EPS × 20x (sector P/E)
EPS=51.12, Sector P/E=20x
Peter Lynch (PEG)
¥830.19
+100.5%
EPS × Growth% (PEG = 1 is fair)
EPS=51.12, g=16.2%
EV/EBITDA
¥1,278.22
+208.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.76B
Dividend Discount (DDM)
¥1,133.45
+173.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.99, r=10%, g=8%
Book Value (P/B)
¥463.52
+12.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=148.92, ROE=18.5%, g=6%, r=10%
Reverse DCF
¥414.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 16.2%
Margin of Safety
¥612.74
+48.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=816.98, 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.