JGC HOLDINGS CORPORATION

1963 TSE Construction Construction
TSE Prime
¥2,312.00
-2.84%
Delayed · cached 15 min

Fair value analysis

1963
JGC HOLDINGS CORPORATION
ConstructionConstruction
¥2,312.00
Close used for this calculation
¥3,238.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability6/25
Returns11/25
Balance Sheet16/25
Efficiency18/25
Growth11/25
Good
Quality radar
51Prof.6/25Ret.11/25Eff.18/25B.Sht16/25Growth11/25

Consensus fair value

¥3,238.29
Below FV
▲ +40.1% against the close used
Model range ¥663.25 – ¥5,199.72
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¥663.25Fair value¥3,238.29Bull¥5,199.72
FairClose
52-week traded range
52W low ¥1,439.5052W high ¥2,863.00

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

Valuation summary

Trading below the consensus fair value

JGC HOLDINGS CORPORATION closed at ¥2,312.00, 28.6% below the consensus fair value of ¥3,238.29 drawn from 8 valuation models.

Financial DNA score 51/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,199.72
+124.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,631.55
+13.8%
√(22.5 × EPS × BVPS)
EPS=173.06, BVPS=1778.46
P/E Fair Value
¥3,461.20
+49.7%
EPS × 20x (sector P/E)
EPS=173.06, Sector P/E=20x
EV/EBITDA
¥1,790.29
-22.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=46.72B
Dividend Discount (DDM)
¥663.25
-71.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.02, r=10%, g=2%
Book Value (P/B)
¥1,829.27
-20.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1778.46, ROE=10.2%, g=3%, r=10%
Reverse DCF
¥2,312.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 0%
Margin of Safety
¥2,823.12
+22.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3764.16, 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.