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¥191.25Fair value¥721.33Bull¥1,038.35
FairClose
52-week traded range
52W low ¥596.0052W high ¥634.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GREENLAND RESORT COMPANY LIMITED closed at ¥600.00, 16.8% below the consensus fair value of ¥721.33 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥883.15
+47.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,038.35
+73.1%
√(22.5 × EPS × BVPS)
EPS=47.12, BVPS=1016.95
P/E Fair Value
¥942.40
+57.1%
EPS × 20x (sector P/E)
EPS=47.12, Sector P/E=20x
EV/EBITDA
¥430.02
-28.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.09B
Dividend Discount (DDM)
¥191.25
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15, r=10%, g=2%
Book Value (P/B)
¥246.97
-58.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1016.95, ROE=4.7%, g=3%, r=10%
Reverse DCF
¥600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 0%
Margin of Safety
¥715.98
+19.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=954.63, 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.