JESCO Holdings,Inc.
TSE Standard
¥1,566.00
-1.69%
Delayed · cached 15 min
Fair value analysis
1434
JESCO Holdings,Inc.
¥1,566.00
Close used for this calculation
¥3,098.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Quality radar
Consensus fair value
¥3,098.28
Below FV▲ +97.8% against the close used
Model range ¥1,942.69 – ¥4,393.99
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¥1,942.69Fair value¥3,098.28Bull¥4,393.99
FairClose
52-week traded range
52W low ¥1,120.0052W high ¥2,562.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JESCO Holdings,Inc. closed at ¥1,566.00, 49.5% below the consensus fair value of ¥3,098.28 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,082.75
+96.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,942.69
+24.1%
√(22.5 × EPS × BVPS)
EPS=155.31, BVPS=1080
P/E Fair Value
¥3,106.20
+98.4%
EPS × 20x (sector P/E)
EPS=155.31, Sector P/E=20x
Peter Lynch (PEG)
¥3,643.57
+132.7%
EPS × Growth% (PEG = 1 is fair)
EPS=155.31, g=23.5%
EV/EBITDA
¥4,393.99
+180.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.98B
Dividend Discount (DDM)
¥2,156.38
+37.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.93, r=10%, g=8%
Book Value (P/B)
¥2,511.00
+60.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1080, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥1,566.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 23.5%
Margin of Safety
¥2,032.91
+29.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2710.55, 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.