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¥79.04Fair value¥903.42Bull¥1,040.00
FairClose
52-week traded range
52W low ¥897.0052W high ¥2,687.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Valuence Holdings Inc. closed at ¥1,971.00, 118.2% above the consensus fair value of ¥903.42 drawn from 8 valuation models.
Financial DNA score 22/100 — Weak. P/E of 37.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥974.61
-50.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥809.40
-58.9%
√(22.5 × EPS × BVPS)
EPS=52, BVPS=559.94 · outside Graham range (P/E 37.9, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,040.00
-47.2%
EPS × 20x (sector P/E)
EPS=52, Sector P/E=20x
Peter Lynch (PEG)
¥79.04
-96.0%
EPS × Growth% (PEG = 1 is fair)
EPS=52, g=1.5%
EV/EBITDA
¥858.04
-56.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.89B
Book Value (P/B)
¥545.54
-72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=559.94, ROE=9.8%, g=3%, r=10%
Reverse DCF
¥1,971.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.8% | Historical: -1.5%
Margin of Safety
¥706.00
-64.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.34, 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.