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.