Business Coach Inc.
TSE Growth
¥696.00
-3.33%
Delayed · cached 15 min
Fair value analysis
9562
Business Coach Inc.
¥696.00
Close used for this calculation
¥1,631.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Quality radar
Consensus fair value
¥1,631.43
Below FV▲ +134.4% against the close used
Model range ¥637.15 – ¥2,230.60
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¥637.15Fair value¥1,631.43Bull¥2,230.60
FairClose
52-week traded range
52W low ¥487.0052W high ¥908.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Business Coach Inc. closed at ¥696.00, 57.3% below the consensus fair value of ¥1,631.43 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,535.80
+120.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,308.55
+88.0%
√(22.5 × EPS × BVPS)
EPS=111.53, BVPS=682.35
P/E Fair Value
¥2,230.60
+220.5%
EPS × 20x (sector P/E)
EPS=111.53, Sector P/E=20x
Peter Lynch (PEG)
¥644.64
-7.4%
EPS × Growth% (PEG = 1 is fair)
EPS=111.53, g=5.8%
EV/EBITDA
¥1,728.13
+148.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=191.04M
Dividend Discount (DDM)
¥637.15
-8.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.97, r=10%, g=2%
Book Value (P/B)
¥1,354.96
+94.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=682.35, ROE=16.9%, g=3%, r=10%
Reverse DCF
¥696.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.1% | Historical: -5.8%
Margin of Safety
¥1,268.74
+82.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1691.65, 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.