BOOKOFF GROUP HOLDINGS LIMITED

9278 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,659.00
-2.49%
Delayed · cached 15 min

Fair value analysis

9278
BOOKOFF GROUP HOLDINGS LIMITED
Consumer DiscretionaryRetail Trade
¥2,659.00
Close used for this calculation
¥3,434.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability17/25
Returns15/25
Balance Sheet13/25
Efficiency14/25
Growth23/25
Good
Quality radar
59Prof.17/25Ret.15/25Eff.14/25B.Sht13/25Growth23/25

Consensus fair value

¥3,434.54
Below FV
▲ +29.2% against the close used
Model range ¥1,938.41 – ¥5,959.85
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¥1,938.41Fair value¥3,434.54Bull¥5,959.85
FairClose
52-week traded range
52W low ¥1,314.0052W high ¥3,100.00

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

Valuation summary

Trading below the consensus fair value

BOOKOFF GROUP HOLDINGS LIMITED closed at ¥2,659.00, 22.6% below the consensus fair value of ¥3,434.54 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 16.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,103.74
+16.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,064.55
-22.4%
√(22.5 × EPS × BVPS)
EPS=157.45, BVPS=1203.17 · outside Graham range (P/E 16.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥3,149.00
+18.4%
EPS × 20x (sector P/E)
EPS=157.45, Sector P/E=20x
Peter Lynch (PEG)
¥4,723.50
+77.6%
EPS × Growth% (PEG = 1 is fair)
EPS=157.45, g=30%
EV/EBITDA
¥5,959.85
+124.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.8B
Dividend Discount (DDM)
¥1,938.41
-27.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.9, r=10%, g=8%
Book Value (P/B)
¥2,376.26
-10.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1203.17, ROE=13.9%, g=6%, r=10%
Reverse DCF
¥2,659.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 77.5%
Margin of Safety
¥2,079.32
-21.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2772.43, 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.