rYojbaba Co., Ltd. (RYOJ) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of rYojbaba Co., Ltd. $0.35, price $2.85, upside -87.7%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Structural break:
The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.
Weakest SetupStrongly overvalued and low quality.
!Fair value $0.3500 · Strongly overvalued (−87.7%)
!Quality 49/100
!Weak Growth(revenue YoY −19.4 %/yr)
!Thin margins · 1.3% net margin (TTM)
✓Moderate debt · generates free cash flow
!Trails peers(0/12)
!Narrow moat13/100
!Evidence only low, so the estimate is less certain
Watch rYojbaba Co., Ltd. Common Shares for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
rYojbaba Co., Ltd. provides consulting and health services to various customers in Japan. It operates through two segments: Consulting Services and Health Services.
Show more
rYojbaba Co., Ltd. provides consulting and health services to various customers in Japan. It operates through two segments: Consulting Services and Health Services. The Consulting Services segment provides labor and corporate consulting services to labor unions, companies to support the practice of whistleblowing and stress checks, and companies and labor unions to resolve disputes. The Health Service segment offers health services through osteopathic clinics and beauty salons to alleviate physical ailments primarily created by work related stress. rYojbaba Co., Ltd. was formerly known as Sakai Seikotsuin Co., Ltd. and changed its name to rYojbaba Co., Ltd. in October 2021. The company was founded in 2015 and is based in Fukuoka City, Japan.
Stock analysis
rYojbaba Co., Ltd. Common Shares (RYOJ) currently trades at $2.85, while our model-based Fair Value estimate is $0.3500, 87.7% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $1.05 per share, and 0 of the 16 models we run sit above the $2.85 price.
Bear case: the Earnings-Based group reads lowest at $0.0900, and 16 of the 16 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is weak, negative or inconsistent.
rYojbaba Co., Ltd. Common Shares reported revenue of $9.3M in FY2025 versus $11.0M in FY2023, a compound −7.7%/yr. Reported net income was $119K in FY2025, compounding −60.6%/yr from FY2023.
Key figures
Market cap $32.9M · P/E ratio 285.0 · P/S ratio 3.64 · EPS (TTM) $0.0100 · Net margin 1.3% · Return on equity 2.8% · Return on assets (EBIT) 4.8% · Operating margin −33.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 69% below its 52-week high and 55% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 3% fair-value upside, at −88%, RYOJ screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely ($0.0900 to $1.09). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear $0.3500Fair Value $0.3500Bull $0.3500
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 ($0.0076 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.40/100
Revenue growth is weak, negative or inconsistent.
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: only 3 usable fiscal years, at least 4 required
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+24.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +22.0% a year for the price.
Compare rYojbaba Co., Ltd. Common 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.Consulting Services · 83 stocks
Beats the industry median on 0/12 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−87.7% · Bottom 25%
Profitability
Return on equity (TTM)2.8% · Below median
Return on assets−2.9% · Bottom 25%
Net margin (TTM)1.3% · Below median
Operating margin (TTM)−33.6% · Bottom 25%
Growth and dividend
Revenue growth−34.3% · Bottom 25%
Balance sheet
Debt / equity0.51× · Above median
Valuation Multiplesvs Consulting Services median · lower = cheaper
P/E (TTM)285.0× · Priciest 25%
P/B5.40× · Priciest 25%
P/S (TTM)3.53× · Priciest 25%
P/FCF47.8× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 42
FUTURE (revenue growth)0· sector 7
PAST (return on equity)11· sector 35
HEALTH (low debt)74· sector 86
DIVIDEND (yield)0· sector 68
VALUE 0: the price sits above our fair-value range.
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). "rYojbaba Co., Ltd. Common Shares Fair Value". https://www.fairvalue-calculator.com/stock/RYOJ
Frequently asked questions
Is rYojbaba Co., Ltd. (RYOJ) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of $0.3500 versus a price of $2.85, about −88% upside (overvalued).
What is the fair value of RYOJ?
Our model-based fair value for rYojbaba Co., Ltd. Common Shares is $0.3500 (as of Oct 3, 2026), built from audited fundamentals. The current price: $2.85.
What is the quality score of RYOJ?
rYojbaba Co., Ltd. Common Shares has a Quality Score of 49/100. 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 rYojbaba Co., Ltd. (RYOJ)?
Our model-based price target is the fair value of $0.3500 (as of Oct 3, 2026) from 16 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the rYojbaba Co., Ltd. Common Shares stock forecast for 2026?
Our models put fair value at $0.3500, about −88% upside versus a price of $2.85 (overvalued). The calculation is refreshed regularly with new filings.
What is the revenue of rYojbaba Co., Ltd. (RYOJ)?
rYojbaba Co., Ltd. Common Shares reported trailing-twelve-month revenue of about $9.3M (latest available figure, as of Oct 3, 2026).
What growth is priced into rYojbaba Co., Ltd. (RYOJ)?
For today's price to be fair in a discounted-cash-flow model, rYojbaba Co., Ltd. Common Shares would have to grow free cash flow by +24.9 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 2 years revenue grew -7.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of RYOJ use?
Our models discount rYojbaba Co., Ltd. Common Shares at 9.7 %: a base by market capitalisation (nano), 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 rYojbaba Co., Ltd. Common Shares that is +24.9 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has rYojbaba Co., Ltd. (RYOJ) delivered so far?
Over the past 2 years revenue at rYojbaba Co., Ltd. Common Shares grew -7.7 % a year. The price currently implies +24.9 % 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 rYojbaba Co., Ltd. (RYOJ) growing?
The median revenue growth in the sector is +5.2 % a year. That is the yardstick for the growth priced into rYojbaba Co., Ltd. Common Shares (+24.9 % 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 rYojbaba Co., Ltd. (RYOJ)?
The free-cash-flow yield on the price is 2.09 %: that much free cash flow rYojbaba Co., Ltd. Common Shares produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of rYojbaba Co., Ltd. (RYOJ)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For rYojbaba Co., Ltd. Common Shares it is $0.3500 per share (as of Oct 3, 2026), against a price of $2.85. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is rYojbaba Co., Ltd. Common Shares stock overvalued or undervalued in 2026?
As of Oct 3, 2026, RYOJ trades above its calculated fair value: price $2.85, fair value $0.3500, a gap of about −88% (overvalued). 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 RYOJ?
No. The price is what the market pays today ($2.85); the fair value is what the company's own numbers justify ($0.3500). For rYojbaba Co., Ltd. Common Shares the two are $2.50 per share apart. That gap is exactly why we show both numbers side by side.
How much is rYojbaba Co., Ltd. Common Shares worth?
The market values rYojbaba Co., Ltd. Common Shares at about $32.9M (market capitalisation, as of Oct 3, 2026). Per share that is $2.85; our models calculate a fair value of $0.3500 per share.
What is the P/E ratio of RYOJ?
rYojbaba Co., Ltd. Common Shares trades at a price-to-earnings ratio of 285.0 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $0.3500 is built from several models across several years. Other multiples: P/B 5.4, P/S 3.5.
How solid is the balance sheet of rYojbaba Co., Ltd. (RYOJ)?
Balance-sheet figures for rYojbaba Co., Ltd. Common Shares (as of Oct 3, 2026): return on equity 2.8%, debt of 0.51 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is RYOJ from its 52-week high?
rYojbaba Co., Ltd. Common Shares trades at $2.85, about 69% below its 52-week high of $9.12 and 55% above the low of $1.84 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $0.3500 is for.
Which stocks are comparable to rYojbaba Co., Ltd. Common Shares?
From the same area (Industrials) we also value SGS SA, Verisk Analytics, Inc, Equifax Inc, Bureau Veritas SA, 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 rYojbaba Co., Ltd. Common Shares stock attractive at the current price?
The data as of Oct 3, 2026: price $2.85, calculated fair value $0.3500 (−88%), Quality Score 49/100, from 16 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 RYOJ calculated?
We run rYojbaba Co., Ltd. Common Shares through 16 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 $0.3500, 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 14.5 % above its aggregate fair value. rYojbaba Co., Ltd. Common Shares itself currently trades above fair value. 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 rYojbaba Co., Ltd. (RYOJ)?
The closing price on Oct 2, 2026 was $2.85. Our model-based fair value is $0.3500, about −88% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with rYojbaba Co., Ltd. Common Shares right now?
The price sits above even our optimistic bull case ($0.3500). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of rYojbaba Co., Ltd. Common Shares
How large is the market capitalisation of rYojbaba Co., Ltd. (RYOJ)?
The market capitalisation of rYojbaba Co., Ltd. Common Shares is $32.9M. 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 rYojbaba Co., Ltd. (RYOJ)?
The price-to-sales ratio of rYojbaba Co., Ltd. Common Shares is 3.64 (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 rYojbaba Co., Ltd. (RYOJ)?
Earnings per share at rYojbaba Co., Ltd. Common Shares are $0.0100 (price ÷ EPS = P/E 285.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of rYojbaba Co., Ltd. (RYOJ)?
The net margin of rYojbaba Co., Ltd. Common Shares is 1.3% (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 rYojbaba Co., Ltd. (RYOJ)?
The return on equity (ROE) of rYojbaba Co., Ltd. Common Shares is 2.8% (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 rYojbaba Co., Ltd. (RYOJ)?
On an EBIT basis the return on assets of rYojbaba Co., Ltd. Common Shares is 4.8% (avg 3y). 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 rYojbaba Co., Ltd. (RYOJ)?
The operating margin of rYojbaba Co., Ltd. Common Shares is −33.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at rYojbaba Co., Ltd. (RYOJ)?
Revenue at rYojbaba Co., Ltd. Common Shares is growing −34.3% versus a year earlier. 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 rYojbaba Co., Ltd. (RYOJ)?
Earnings per share at rYojbaba Co., Ltd. Common Shares are growing +11.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch rYojbaba Co., Ltd. Common Shares in the live analysis
One click puts rYojbaba Co., Ltd. Common 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.
Thin data
Oct 3, 2026