J.S.B.Co.,Ltd.

3480 TSE Real Estate Real Estate
TSE Prime
¥8,940.00
Delayed · cached 15 min

Fair value analysis

3480
J.S.B.Co.,Ltd.
Real EstateReal Estate
¥8,940.00
Close used for this calculation
¥4,671.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability15/25
Returns7/25
Balance Sheet3/25
Efficiency7/25
Growth9/25
Weak
Quality radar
32Prof.15/25Ret.7/25Eff.7/25B.Sht3/25Growth9/25

Consensus fair value

¥4,671.94
Above FV
▼ -47.7% against the close used
Model range ¥2,976.79 – ¥5,969.26
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¥2,976.79Fair value¥4,671.94Bull¥5,969.26
FairClose
52-week traded range
52W low ¥3,200.0052W high ¥9,230.00

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

Valuation summary

Trading above the consensus fair value

J.S.B.Co.,Ltd. closed at ¥8,940.00, 91.4% above the consensus fair value of ¥4,671.94 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 36.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,851.10
-45.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,297.93
-63.1%
√(22.5 × EPS × BVPS)
EPS=244.4, BVPS=1977.88 · outside Graham range (P/E 36.6, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
¥4,888.00
-45.3%
EPS × 20x (sector P/E)
EPS=244.4, Sector P/E=20x
Peter Lynch (PEG)
¥2,976.79
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=244.4, g=12.2%
EV/EBITDA
¥5,969.26
-33.2%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=9.58B
Dividend Discount (DDM)
¥5,648.29
-36.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=104.6, r=10%, g=8%
Book Value (P/B)
¥3,461.28
-61.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1977.88, ROE=13%, g=6%, r=10%
Reverse DCF
¥8,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 12.2%
Margin of Safety
¥3,259.26
-63.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4345.68, 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.