JOYFUL HONDA CO.,LTD.

3191 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,245.00
-0.31%
Delayed · cached 15 min

Fair value analysis

3191
JOYFUL HONDA CO.,LTD.
Consumer DiscretionaryRetail Trade
¥2,245.00
Close used for this calculation
¥2,141.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability8/25
Returns7/25
Balance Sheet21/25
Efficiency16/25
Growth4/25
Good
Quality radar
52Prof.8/25Ret.7/25Eff.16/25B.Sht21/25Growth4/25

Consensus fair value

¥2,141.22
Near FV
▼ -4.6% against the close used
Model range ¥254.14 – ¥2,703.60
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¥254.14Fair value¥2,141.22Bull¥2,703.60
FairClose
52-week traded range
52W low ¥2,035.0052W high ¥2,524.00

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

Valuation summary

Trading close to the consensus fair value

JOYFUL HONDA CO.,LTD. closed at ¥2,245.00, 4.8% above the consensus fair value of ¥2,141.22 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 16.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,240.61
-0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,480.24
+10.5%
√(22.5 × EPS × BVPS)
EPS=135.18, BVPS=2022.52
P/E Fair Value
¥2,703.60
+20.4%
EPS × 20x (sector P/E)
EPS=135.18, Sector P/E=20x
Peter Lynch (PEG)
¥254.14
-88.7%
EPS × Growth% (PEG = 1 is fair)
EPS=135.18, g=1.9%
EV/EBITDA
¥2,109.21
-6.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.97B
Dividend Discount (DDM)
¥815.78
-63.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.98, r=10%, g=2%
Book Value (P/B)
¥1,126.83
-49.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2022.52, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥2,245.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: -1.9%
Margin of Safety
¥1,856.11
-17.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2474.82, 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.