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¥530.05Fair value¥1,063.48Bull¥1,417.68
FairClose
52-week traded range
52W low ¥522.0052W high ¥1,003.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JINJIB Co.,Ltd. closed at ¥829.00, 22.0% below the consensus fair value of ¥1,063.48 drawn from 7 valuation models.
Financial DNA score 46/100 — Average. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,417.68
+71.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥530.05
-36.1%
√(22.5 × EPS × BVPS)
EPS=62.81, BVPS=198.8 · outside Graham range (P/E 13.2, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,256.20
+51.5%
EPS × 20x (sector P/E)
EPS=62.81, Sector P/E=20x
EV/EBITDA
¥575.39
-30.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=200.85M
Book Value (P/B)
¥988.32
+19.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=198.8, ROE=37.8%, g=3%, r=10%
Reverse DCF
¥829.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 0%
Margin of Safety
¥800.98
-3.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1067.98, 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.