Boutiques,Inc.

9272 TSE Industrials Services
TSE Growth
¥1,401.00
+0.07%
Delayed · cached 15 min

Fair value analysis

9272
Boutiques,Inc.
IndustrialsServices
¥1,401.00
Close used for this calculation
¥1,931.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns20/25
Balance Sheet18/25
Efficiency12/25
Growth17/25
Strong
Quality radar
69Prof.19/25Ret.20/25Eff.12/25B.Sht18/25Growth17/25

Consensus fair value

¥1,931.18
Below FV
▲ +37.8% against the close used
Model range ¥618.51 – ¥2,952.32
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¥618.51Fair value¥1,931.18Bull¥2,952.32
FairClose
52-week traded range
52W low ¥1,276.0052W high ¥1,719.00

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

Valuation summary

Trading below the consensus fair value

Boutiques,Inc. closed at ¥1,401.00, 27.5% below the consensus fair value of ¥1,931.18 drawn from 8 valuation models.

Financial DNA score 69/100 — Strong. P/E of 22.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,767.23
+97.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥618.51
-55.9%
√(22.5 × EPS × BVPS)
EPS=63.35, BVPS=268.39 · outside Graham range (P/E 22.1, P/B 5.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,267.00
-9.6%
EPS × 20x (sector P/E)
EPS=63.35, Sector P/E=20x
Peter Lynch (PEG)
¥974.96
-30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=63.35, g=15.4%
EV/EBITDA
¥2,952.32
+110.7%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=1.65B
Book Value (P/B)
¥1,395.63
-0.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=268.39, ROE=26.8%, g=6%, r=10%
Reverse DCF
¥1,401.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.5% | Historical: 15.4%
Margin of Safety
¥1,163.19
-17.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1550.91, 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.