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¥2,956.50Fair value¥12,672.89Bull¥25,676.47
FairClose
52-week traded range
52W low ¥8,750.0052W high ¥10,380.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JICHODO Co.,Ltd. closed at ¥8,880.00, 29.9% below the consensus fair value of ¥12,672.89 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 22.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥25,676.47
+189.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥10,806.28
+21.7%
√(22.5 × EPS × BVPS)
EPS=391.59, BVPS=13253.73
P/E Fair Value
¥7,831.80
-11.8%
EPS × 20x (sector P/E)
EPS=391.59, Sector P/E=20x
Peter Lynch (PEG)
¥2,956.50
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=391.59, g=7.6%
EV/EBITDA
¥5,515.43
-37.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.59B
Dividend Discount (DDM)
¥7,653.67
-13.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=600.29, r=10%, g=2%
Book Value (P/B)
¥3,976.12
-55.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13253.73, ROE=3%, g=3%, r=10%
Reverse DCF
¥8,880.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: -7.6%
Margin of Safety
¥11,078.64
+24.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14771.52, 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.