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¥484.48Fair value¥3,004.69Bull¥8,287.95
FairClose
52-week traded range
52W low ¥1,149.0052W high ¥1,365.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FB CARE SERVICE CO.,LTD. closed at ¥1,324.00, 55.9% below the consensus fair value of ¥3,004.69 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,287.95
+526.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,610.00
+97.1%
√(22.5 × EPS × BVPS)
EPS=187.51, BVPS=1614.63
P/E Fair Value
¥3,750.20
+183.2%
EPS × 20x (sector P/E)
EPS=187.51, Sector P/E=20x
Peter Lynch (PEG)
¥598.16
-54.8%
EPS × Growth% (PEG = 1 is fair)
EPS=187.51, g=3.2%
EV/EBITDA
¥3,207.81
+142.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
¥484.48
-63.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38, r=10%, g=2%
Book Value (P/B)
¥2,145.16
+62.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1614.63, ROE=12.3%, g=3%, r=10%
Reverse DCF
¥1,324.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: -3.2%
Margin of Safety
¥3,662.04
+176.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4882.72, 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.