Star Flyer Inc.
TSE Standard
¥1,933.00
-2.82%
Delayed · cached 15 min
Fair value analysis
9206
Star Flyer Inc.
¥1,933.00
Close used for this calculation
¥1,556.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Quality radar
Consensus fair value
¥1,556.11
Above FV▼ -19.5% against the close used
Model range ¥687.60 – ¥2,179.57
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¥687.60Fair value¥1,556.11Bull¥2,179.57
FairClose
52-week traded range
52W low ¥1,901.0052W high ¥2,466.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Star Flyer Inc. closed at ¥1,933.00, 24.2% above the consensus fair value of ¥1,556.11 drawn from 5 valuation models.
Financial DNA score 25/100 — Weak. P/E of 56.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,179.57
+12.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
¥687.60
-64.4%
EPS × 20x (sector P/E)
EPS=34.38, Sector P/E=20x
EV/EBITDA
¥1,966.87
+1.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.6B
Reverse DCF
¥1,933.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.1% | Historical: 0%
Margin of Safety
¥1,075.19
-44.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1433.59, 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.