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¥156.90Fair value¥709.38Bull¥1,157.49
FairClose
52-week traded range
52W low ¥900.0052W high ¥975.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GINZA RENOIR CO.,LTD. closed at ¥910.00, 28.3% above the consensus fair value of ¥709.38 drawn from 8 valuation models.
Financial DNA score 34/100 — Weak. P/E of 34.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,157.49
+27.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥555.14
-39.0%
√(22.5 × EPS × BVPS)
EPS=26.19, BVPS=522.99 · outside Graham range (P/E 34.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥523.80
-42.4%
EPS × 20x (sector P/E)
EPS=26.19, Sector P/E=20x
Peter Lynch (PEG)
¥461.47
-49.3%
EPS × Growth% (PEG = 1 is fair)
EPS=26.19, g=17.6%
EV/EBITDA
¥374.03
-58.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=381.86M
Book Value (P/B)
¥156.90
-82.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=522.99, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥910.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: -17.6%
Margin of Safety
¥559.11
-38.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=745.48, 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.