US · LFS
LEIFRAS Co., Ltd. American Depositary Shares
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Shibuya 150-6020
- Website
- leifras.co.jp
Price · as of 2024-12-31
$2.03
Market cap 63.83M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $0.80 | -60.59% |
| Graham Formula(GF) | $2.00 | -1.48% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $0.50 | $1.70 | |||
| 2024 | $0.80 | $2.00 |
AI valuation
Our deep-learning model estimates LEIFRAS Co., Ltd. American Depositary Shares's (LFS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $2.03
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
$0.80
-60.59% upside
Graham Formula
$2.00
-1.48% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LFS | LEIFRAS Co., Ltd. America… | $2.03 | 63.83M | — | — | -61% | -1% | — | — | — | — | — | — | 28.54% | 5.03% | 4.05% | 50.34% | -6163.79% | 9.43% | 1.67 | 31.50 | 1.16 | 1.07 | -1.19 | 6834.00% | 1102.00% | -7430.00% | — | 0.07 | -2636.17% | — | 0.00% | — | — | — | — | — |
| ATPC | Agape ATP Corporation | $1.92 | 1.92M | +4,032% | +994% | — | — | -26.81 | 34.49 | 50.40 | -27.69 | -1.23 | 34.72 | 57.39% | -194.55% | -186.77% | -78.90% | -2239.72% | -55.34% | 0.19 | — | 2.48 | 1.87 | 0.71 | 217437.00% | -757.00% | 3516.00% | -4.16% | -2.43 | -2416.44% | 0.00% | 0.00% | 0.00% | -25.25 | -23.41 | 49.13 | 24.80 |
| BRID | Bridgford Foods Corporati… | $7.26 | 65.9M | +1,160% | -55% | -26% | — | -5.58 | 0.64 | 0.32 | -11.96 | -1.88 | 0.64 | 19.29% | -8.18% | -5.78% | -10.96% | -11.42% | -8.77% | 0.05 | -60.18 | 2.98 | 1.20 | -0.78 | 29730.00% | 328.00% | 11116.00% | -12.46% | -0.27 | -7.58% | 0.00% | 0.00% | 0.00% | -4.22 | -8.58 | 0.35 | 3.91 |
| BRLS | Borealis Foods Inc. | $1.65 | 35.41M | — | +44% | — | — | -4.78 | -173.95 | 4.37 | -8.45 | -0.65 | -41.28 | 7.91% | -73.75% | -91.54% | -365.45% | -82.19% | -61.74% | -46.39 | -4.03 | 0.46 | 0.10 | -1.75 | 73333.00% | — | -2408.00% | -14.09% | -0.59 | -69.09% | 0.00% | 0.00% | 0.00% | -7.48 | -8.95 | 5.52 | -1.85 |
| CHGG | Chegg, Inc. | $0.66 | 71.83M | +4,336% | -60% | — | +4,171% | -0.67 | 0.58 | 0.18 | 5.23 | — | 0.61 | 60.19% | -16.80% | -27.44% | -66.17% | -24.70% | -18.05% | 0.70 | -107.32 | 0.86 | 0.63 | 3.46 | -8815.00% | -3897.00% | -12514.00% | -18.36% | 0.11 | -4.93% | 0.00% | 0.00% | 421.51% | -1.27 | -6.34 | 0.21 | -4.24 |
| DTCK | Davis Commodities Limited… | $0.10 | 121.28K | +1,590,647% | +82,890% | — | +61,411% | -0.33 | 0.17 | 0.01 | -0.31 | — | 0.17 | 1.76% | -2.80% | -2.67% | -41.55% | -45.76% | -14.24% | 0.07 | -27.82 | 1.04 | 0.75 | 0.07 | -41603.00% | -3060.00% | -15169.00% | -66.49% | -0.07 | -9.67% | 0.00% | 0.00% | 0.00% | -0.26 | -1.23 | 0.01 | 6.36 |
| STG | Sunlands Technology Group | $4.61 | 62.25M | +337% | +41% | +414% | -48% | 1.76 | 1.00 | 0.30 | 0.02 | — | 1.00 | 84.04% | 14.97% | 17.19% | 77.89% | -188.28% | 16.14% | 0.31 | 56.28 | 1.10 | 1.01 | -0.82 | -4604.00% | -784.00% | 4513.00% | 32.32% | 0.24 | -123.78% | 0.00% | 0.00% | 1.81% | 0.02 | 0.04 | 0.00 | 0.47 |
| YQ | 17 Education & Technology… | $3.25 | 30.55M | -73% | -60% | — | — | -0.58 | 0.29 | 0.59 | 1.17 | — | 0.29 | 36.58% | -113.00% | -101.96% | -43.46% | -532.29% | -31.27% | 0.03 | — | 3.36 | 2.82 | 1.11 | -2941.00% | 1067.00% | -3774.00% | -132.23% | -0.92 | -369.91% | 0.00% | 0.00% | 0.95% | 1.10 | 1.59 | -1.25 | -27.15 |
About LEIFRAS Co., Ltd. American Depositary Shares
A sports and social business company in Japan. It operates children’s sports schools and organizes sports events, and also has social business activities in community engagement.
- CEO
- Kiyotaka Ito
- Employees
- 999
- Beta
- 0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $2.03) − 1 = — (DCF, example).