JDC CORPORATION

1887 TSE Construction Construction
TSE Prime
¥543.00
-1.09%
Delayed · cached 15 min

Fair value analysis

1887
JDC CORPORATION
ConstructionConstruction
¥543.00
Close used for this calculation
¥1,041.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability8/25
Returns15/25
Balance Sheet7/25
Efficiency25/25
Growth16/25
Good
Quality radar
55Prof.8/25Ret.15/25Eff.25/25B.Sht7/25Growth16/25

Consensus fair value

¥1,041.68
Below FV
▲ +91.8% against the close used
Model range ¥318.47 – ¥1,367.20
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¥318.47Fair value¥1,041.68Bull¥1,367.20
FairClose
52-week traded range
52W low ¥497.0052W high ¥710.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

JDC CORPORATION closed at ¥543.00, 47.9% below the consensus fair value of ¥1,041.68 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,281.24
+136.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,170.11
+115.5%
√(22.5 × EPS × BVPS)
EPS=68.36, BVPS=890.16
P/E Fair Value
¥1,367.20
+151.8%
EPS × 20x (sector P/E)
EPS=68.36, Sector P/E=20x
Peter Lynch (PEG)
¥458.70
-15.5%
EPS × Growth% (PEG = 1 is fair)
EPS=68.36, g=6.7%
EV/EBITDA
¥642.82
+18.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.72B
Dividend Discount (DDM)
¥318.47
-41.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.98, r=10%, g=2%
Book Value (P/B)
¥623.11
+14.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=890.16, ROE=7.9%, g=3%, r=10%
Reverse DCF
¥543.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: -6.7%
Margin of Safety
¥954.64
+75.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1272.85, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.