Striders Corporation

9816 TSE Real Estate Real Estate
TSE Standard
¥247.00
-0.40%
Delayed · cached 15 min

Fair value analysis

9816
Striders Corporation
Real EstateReal Estate
¥247.00
Close used for this calculation
¥334.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability11/25
Returns13/25
Balance Sheet18/25
Efficiency23/25
Growth14/25
Strong
Quality radar
65Prof.11/25Ret.13/25Eff.23/25B.Sht18/25Growth14/25

Consensus fair value

¥334.91
Below FV
▲ +35.6% against the close used
Model range ¥105.00 – ¥470.40
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¥105.00Fair value¥334.91Bull¥470.40
FairClose
52-week traded range
52W low ¥232.0052W high ¥347.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Striders Corporation closed at ¥247.00, 26.2% below the consensus fair value of ¥334.91 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 10.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥391.12
+58.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥409.37
+65.7%
√(22.5 × EPS × BVPS)
EPS=23.52, BVPS=316.67
P/E Fair Value
¥470.40
+90.4%
EPS × 20x (sector P/E)
EPS=23.52, Sector P/E=20x
Peter Lynch (PEG)
¥117.84
-52.3%
EPS × Growth% (PEG = 1 is fair)
EPS=23.52, g=5%
EV/EBITDA
¥274.59
+11.2%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=305.59M
Dividend Discount (DDM)
¥105.00
-57.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.99, r=10%, g=5%
Book Value (P/B)
¥176.42
-28.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=316.67, ROE=7.8%, g=5%, r=10%
Reverse DCF
¥247.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.6% | Historical: 5%
Margin of Safety
¥317.72
+28.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=423.63, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.