GAKKYUSHA CO.,LTD.
TSE Prime
¥2,530.00
-0.78%
Delayed · cached 15 min
Fair value analysis
9769
GAKKYUSHA CO.,LTD.
¥2,530.00
Close used for this calculation
¥2,960.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
¥2,960.82
Below FV▲ +17.0% against the close used
Model range ¥881.07 – ¥3,821.36
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¥881.07Fair value¥2,960.82Bull¥3,821.36
FairClose
52-week traded range
52W low ¥2,239.0052W high ¥2,776.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GAKKYUSHA CO.,LTD. closed at ¥2,530.00, 14.6% below the consensus fair value of ¥2,960.82 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,280.78
+29.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,697.54
-32.9%
√(22.5 × EPS × BVPS)
EPS=170.09, BVPS=752.98 · outside Graham range (P/E 14.9, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥3,401.80
+34.5%
EPS × 20x (sector P/E)
EPS=170.09, Sector P/E=20x
Peter Lynch (PEG)
¥881.07
-65.2%
EPS × Growth% (PEG = 1 is fair)
EPS=170.09, g=5.2%
EV/EBITDA
¥3,821.36
+51.0%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=3.38B
Dividend Discount (DDM)
¥2,246.99
-11.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=102.97, r=10%, g=5.2%
Book Value (P/B)
¥2,908.80
+15.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=752.98, ROE=23.8%, g=5.2%, r=10%
Reverse DCF
¥2,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 5.2%
Margin of Safety
¥2,095.03
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2793.37, 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.