LEIFRAS Co., Ltd. (LFS) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of LEIFRAS Co., Ltd. $2.44, price $2.14, upside +14.0%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 4, 2026.
How to read this chart
12‑month range $1.68 – $11.37 · fair‑value band $1.82 – $3.46 · the $2.14 price screens below the $2.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 4, 2026.
Follow LEIFRAS Co., Ltd. American Depositary Shares in your weekly email
Every Wednesday you see whether LEIFRAS Co., Ltd. American Depositary Shares is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Leifras Co., Ltd. operates as a sports and social business company in Japan. It operates through two segments, Sports School Business and Social Business segments.
Show more
Leifras Co., Ltd. operates as a sports and social business company in Japan. It operates through two segments, Sports School Business and Social Business segments. The company focuses on providing services related to the operation of sports schools and organization of events for children; selling of sports equipment; managing extracurricular activities in elementary and junior high schools; offering sports therapy for children with developmental disabilities; and providing health exercise guidance for the elderly. It is also involved in the management and operation of sports clubs, sports classes, and cultural classes; extracurricular activities in elementary and junior high schools; sports and healthcare facility management; travel business; and management of after-school childcare facilities. The company's sports schools offer soccer, baseball, basketball, track and field, general beginner sports, rhythmic karate, kendo, tennis, girls' sports, volleyball, cheer dance, dance, and table tennis, as well as multi-discipline sports programs. Leifras Co., Ltd. was incorporated in 2001 and is headquartered in Shibuya, Japan.
Stock analysis
LEIFRAS Co., Ltd. American Depositary Shares (LFS) currently trades at $2.14, while our model-based Fair Value estimate is $2.44, implying the stock looks roughly 12.3% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $3.07 per share, and 16 of the 24 models we run sit above the $2.14 price.
Bear case: the Asset-Based group reads lowest at $0.3000, and 8 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $1.82 (bear) to $3.46 (bull), the price of $2.14 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
LEIFRAS Co., Ltd. American Depositary Shares reported revenue of ¥12.2B in FY2025 versus ¥7.7B in FY2022, a compound +16.6%/yr. Reported net income was ¥456M in FY2025, compounding +36.8%/yr from FY2022.
Key figures
Market cap $56.0M · P/E ratio 19.5 · P/S ratio 0.73 · EPS (TTM) $0.1100 · Net margin 3.7% · Return on equity 29.2% · Return on assets (EBIT) 9.7% · Operating margin 5.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 81% below its 52-week high and 27% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at 14%, LFS screens cheaper than that median.
Fair Value models
Bear $1.82Fair Value $2.44Bull $3.46
Price $2.14 · Upside +14.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.0838 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+18.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.6%
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in JPY (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+39.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+39.5%
Dividend (yield on the price)0.0%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 5%
2025 sits 96% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +8.7% a year for the price.
Compare LEIFRAS Co., Ltd. American Depositary Shares with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 234 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+14.0% · Above median
Profitability
Return on equity (TTM)29.2% · Top 25%
Return on assets8.6% · Top 25%
Net margin (TTM)3.7% · Above median
Operating margin (TTM)5.2% · Above median
Growth and dividend
Revenue growth10.0% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "LEIFRAS Co., Ltd. American Depositary Shares Fair Value". https://www.fairvalue-calculator.com/stock/LFS
Frequently asked questions
Is LEIFRAS Co., Ltd. (LFS) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of $2.44 versus a price of $2.14, about +14% upside (undervalued).
What is the fair value of LFS?
Our model-based fair value for LEIFRAS Co., Ltd. American Depositary Shares is $2.44 (as of Oct 4, 2026), built from audited fundamentals. The current price: $2.14.
What is the quality score of LFS?
LEIFRAS Co., Ltd. American Depositary Shares has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for LEIFRAS Co., Ltd. (LFS)?
Our model-based price target is the fair value of $2.44 (as of Oct 4, 2026) from 24 valuation models. Cautious scenario $1.82, optimistic scenario $3.46. It is a calculation from audited fundamentals, not an analyst target.
What is the LEIFRAS Co., Ltd. American Depositary Shares stock forecast for 2026?
Our models put fair value at $2.44, about +14% upside versus a price of $2.14 (undervalued). Cautious scenario $1.82, optimistic scenario $3.46. The calculation is refreshed regularly with new filings.
What is the revenue of LEIFRAS Co., Ltd. (LFS)?
LEIFRAS Co., Ltd. American Depositary Shares reported trailing-twelve-month revenue of about ¥12.0B (latest available figure, as of Oct 4, 2026).
What growth is priced into LEIFRAS Co., Ltd. (LFS)?
For today's price to be fair in a discounted-cash-flow model, LEIFRAS Co., Ltd. American Depositary Shares would have to grow free cash flow by +11.0 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +16.6 % per year. As of Oct 4, 2026.
What discount rate (WACC) does the fair value of LFS use?
Our models discount LEIFRAS Co., Ltd. American Depositary Shares at 12.7 %: a base by market capitalisation (micro), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For LEIFRAS Co., Ltd. American Depositary Shares that is +11.0 % per year a year over ten years, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has LEIFRAS Co., Ltd. (LFS) delivered so far?
Over the past 3 years revenue at LEIFRAS Co., Ltd. American Depositary Shares grew +16.6 % a year. The price currently implies +11.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of LEIFRAS Co., Ltd. (LFS) growing?
The median revenue growth in the sector is +3.4 % a year. That is the yardstick for the growth priced into LEIFRAS Co., Ltd. American Depositary Shares (+11.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of LEIFRAS Co., Ltd. (LFS)?
The free-cash-flow yield on the price is 5.02 %: that much free cash flow LEIFRAS Co., Ltd. American Depositary Shares produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of LEIFRAS Co., Ltd. (LFS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For LEIFRAS Co., Ltd. American Depositary Shares it is $2.44 per share (as of Oct 4, 2026), against a price of $2.14. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is LEIFRAS Co., Ltd. American Depositary Shares stock overvalued or undervalued in 2026?
As of Oct 4, 2026, LFS trades below its calculated fair value: price $2.14, fair value $2.44, a gap of about +14% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of LFS?
No. The price is what the market pays today ($2.14); the fair value is what the company's own numbers justify ($2.44). For LEIFRAS Co., Ltd. American Depositary Shares the two are $0.3000 per share apart. That gap is exactly why we show both numbers side by side.
How much is LEIFRAS Co., Ltd. American Depositary Shares worth?
The market values LEIFRAS Co., Ltd. American Depositary Shares at about $56.0M (market capitalisation, as of Oct 4, 2026). Per share that is $2.14; our models calculate a fair value of $2.44 per share.
What do the bullish and bearish scenarios say about LFS?
Our models span a range for LEIFRAS Co., Ltd. American Depositary Shares: cautious scenario $1.82, base $2.44, optimistic $3.46 per share (as of Oct 4, 2026, price $2.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of LFS?
LEIFRAS Co., Ltd. American Depositary Shares trades at a price-to-earnings ratio of 19.5 (as of Oct 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $2.44 is built from several models across several years. Other multiples: P/B 4.8, P/S 0.7, EV/EBITDA 8.6.
How solid is the balance sheet of LEIFRAS Co., Ltd. (LFS)?
Balance-sheet figures for LEIFRAS Co., Ltd. American Depositary Shares (as of Oct 4, 2026): return on equity 29.2%, debt of 0.02 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is LFS from its 52-week high?
LEIFRAS Co., Ltd. American Depositary Shares trades at $2.14, about 81% below its 52-week high of $11.37 and 27% above the low of $1.68 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $2.44 is for.
Which stocks are comparable to LEIFRAS Co., Ltd. American Depositary Shares?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is LEIFRAS Co., Ltd. American Depositary Shares stock attractive at the current price?
The data as of Oct 4, 2026: price $2.14, calculated fair value $2.44 (+14%), Quality Score 66/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of LFS calculated?
We run LEIFRAS Co., Ltd. American Depositary Shares through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $2.44, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.0 % above its aggregate fair value. LEIFRAS Co., Ltd. American Depositary Shares currently trades 12 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of LEIFRAS Co., Ltd. (LFS)?
The closing price on Oct 2, 2026 was $2.14. Our model-based fair value is $2.44, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with LEIFRAS Co., Ltd. American Depositary Shares right now?
A fairly wide model range ($1.82 to $3.46) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of LEIFRAS Co., Ltd. American Depositary Shares
How large is the market capitalisation of LEIFRAS Co., Ltd. (LFS)?
The market capitalisation of LEIFRAS Co., Ltd. American Depositary Shares is $56.0M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of LEIFRAS Co., Ltd. (LFS)?
The price-to-sales ratio of LEIFRAS Co., Ltd. American Depositary Shares is 0.73 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of LEIFRAS Co., Ltd. (LFS)?
Earnings per share at LEIFRAS Co., Ltd. American Depositary Shares are $0.1100 (price ÷ EPS = P/E 19.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of LEIFRAS Co., Ltd. (LFS)?
The net margin of LEIFRAS Co., Ltd. American Depositary Shares is 3.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of LEIFRAS Co., Ltd. (LFS)?
The return on equity (ROE) of LEIFRAS Co., Ltd. American Depositary Shares is 29.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of LEIFRAS Co., Ltd. (LFS)?
On an EBIT basis the return on assets of LEIFRAS Co., Ltd. American Depositary Shares is 9.7% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of LEIFRAS Co., Ltd. (LFS)?
The operating margin of LEIFRAS Co., Ltd. American Depositary Shares is 5.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at LEIFRAS Co., Ltd. (LFS)?
Revenue at LEIFRAS Co., Ltd. American Depositary Shares is growing +10.0% versus a year earlier (3y avg +16.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at LEIFRAS Co., Ltd. (LFS)?
Earnings per share at LEIFRAS Co., Ltd. American Depositary Shares are growing −3.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does LEIFRAS Co., Ltd. (LFS) hold?
LEIFRAS Co., Ltd. American Depositary Shares holds more cash than debt, ¥1.5B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch LEIFRAS Co., Ltd. American Depositary Shares in the live analysis
One click puts LEIFRAS Co., Ltd. American Depositary Shares on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Oct 4, 2026