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¥8,057.00Fair value¥13,531.54Bull¥21,213.75
FairClose
52-week traded range
52W low ¥3,510.0052W high ¥5,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RYOMO SYSTEMS CO.,LTD. closed at ¥5,150.00, 61.9% below the consensus fair value of ¥13,531.54 drawn from 8 valuation models.
Financial DNA score 77/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥21,213.75
+311.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,057.00
+56.4%
√(22.5 × EPS × BVPS)
EPS=616.24, BVPS=4681.82
P/E Fair Value
¥12,324.80
+139.3%
EPS × 20x (sector P/E)
EPS=616.24, Sector P/E=20x
Peter Lynch (PEG)
¥13,711.34
+166.2%
EPS × Growth% (PEG = 1 is fair)
EPS=616.24, g=22.3%
EV/EBITDA
¥20,071.80
+289.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.96B
Book Value (P/B)
¥9,831.82
+90.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4681.82, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥5,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 22.3%
Margin of Safety
¥10,398.89
+101.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13865.18, 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.