J.FRONT RETAILING Co.,Ltd.

3086 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,607.00
+0.12%
Delayed · cached 15 min

Fair value analysis

3086
J.FRONT RETAILING Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥2,607.00
Close used for this calculation
¥3,506.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability19/25
Returns12/25
Balance Sheet13/25
Efficiency11/25
Growth23/25
Good
Quality radar
55Prof.19/25Ret.12/25Eff.11/25B.Sht13/25Growth23/25

Consensus fair value

¥3,506.21
Below FV
▲ +34.5% against the close used
Model range ¥290.38 – ¥5,701.82
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¥290.38Fair value¥3,506.21Bull¥5,701.82
FairClose
52-week traded range
52W low ¥2,110.0052W high ¥3,617.00

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

Valuation summary

Trading below the consensus fair value

J.FRONT RETAILING Co.,Ltd. closed at ¥2,607.00, 25.6% below the consensus fair value of ¥3,506.21 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 23.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,187.55
+60.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,810.88
-30.5%
√(22.5 × EPS × BVPS)
EPS=112.93, BVPS=1290.59 · outside Graham range (P/E 23.1, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,258.60
-13.4%
EPS × 20x (sector P/E)
EPS=112.93, Sector P/E=20x
Peter Lynch (PEG)
¥3,387.90
+30.0%
EPS × Growth% (PEG = 1 is fair)
EPS=112.93, g=30%
EV/EBITDA
¥5,701.82
+118.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=93.31B
Dividend Discount (DDM)
¥2,914.10
+11.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.96, r=10%, g=8%
Book Value (P/B)
¥290.38
-88.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1290.59, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥2,607.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.1% | Historical: 60%
Margin of Safety
¥2,064.26
-20.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2752.34, 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.