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¥4,104.10Fair value¥6,221.18Bull¥8,544.69
FairClose
52-week traded range
52W low ¥2,745.0052W high ¥3,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JINUSHI Co.,Ltd. closed at ¥2,745.00, 55.9% below the consensus fair value of ¥6,221.18 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,087.49
+158.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,498.07
+63.9%
√(22.5 × EPS × BVPS)
EPS=357.07, BVPS=2518.35
P/E Fair Value
¥7,141.40
+160.2%
EPS × 20x (sector P/E)
EPS=357.07, Sector P/E=20x
Peter Lynch (PEG)
¥8,544.69
+211.3%
EPS × Growth% (PEG = 1 is fair)
EPS=357.07, g=23.9%
EV/EBITDA
¥4,104.10
+49.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.91B
Dividend Discount (DDM)
¥5,944.02
+116.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.07, r=10%, g=8%
Book Value (P/B)
¥6,044.04
+120.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2518.35, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥2,745.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6% | Historical: 23.9%
Margin of Safety
¥4,681.74
+70.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6242.32, 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.