¥524.15
Above FV▼ -37.3% against the close used
Model range ¥236.00 – ¥662.83
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥236.00Fair value¥524.15Bull¥662.83
FairClose
52-week traded range
52W low ¥683.0052W high ¥963.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
EURASIA TRAVEL Co.,Ltd. closed at ¥836.00, 59.5% above the consensus fair value of ¥524.15 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 27.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥662.83
-20.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥589.66
-29.5%
√(22.5 × EPS × BVPS)
EPS=30.87, BVPS=500.6 · outside Graham range (P/E 27.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥617.40
-26.1%
EPS × 20x (sector P/E)
EPS=30.87, Sector P/E=20x
EV/EBITDA
¥334.92
-59.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=123.58M
Dividend Discount (DDM)
¥395.45
-52.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.02, r=10%, g=2%
Book Value (P/B)
¥236.00
-71.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=500.6, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥836.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 0%
Margin of Safety
¥467.47
-44.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=623.3, 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.