JFLA Holdings Inc.
TSE Standard
¥167.00
+0.00%
Delayed · cached 15 min
Fair value analysis
3069
JFLA Holdings Inc.
¥167.00
Close used for this calculation
¥191.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
¥191.87
Near FV▲ +14.9% against the close used
Model range ¥51.10 – ¥275.60
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¥51.10Fair value¥191.87Bull¥275.60
FairClose
52-week traded range
52W low ¥144.0052W high ¥179.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JFLA Holdings Inc. closed at ¥167.00, 13.0% below the consensus fair value of ¥191.87 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥181.50
+8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥198.81
+19.0%
√(22.5 × EPS × BVPS)
EPS=13.78, BVPS=127.48
P/E Fair Value
¥275.60
+65.0%
EPS × 20x (sector P/E)
EPS=13.78, Sector P/E=20x
Dividend Discount (DDM)
¥51.10
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.01, r=10%, g=2%
Book Value (P/B)
¥101.98
-38.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=127.48, ROE=8.6%, g=3%, r=10%
Reverse DCF
¥167.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 0%
Margin of Safety
¥163.98
-1.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=218.64, 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.