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¥522.00Fair value¥996.67Bull¥1,539.30
FairClose
52-week traded range
52W low ¥564.0052W high ¥745.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Jorudan Co.,Ltd. closed at ¥639.00, 35.9% below the consensus fair value of ¥996.67 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,232.74
+92.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,019.33
+59.5%
√(22.5 × EPS × BVPS)
EPS=51.31, BVPS=900
P/E Fair Value
¥1,026.20
+60.6%
EPS × 20x (sector P/E)
EPS=51.31, Sector P/E=20x
Peter Lynch (PEG)
¥1,539.30
+140.9%
EPS × Growth% (PEG = 1 is fair)
EPS=51.31, g=30%
EV/EBITDA
¥612.23
-4.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=173.5M
Book Value (P/B)
¥522.00
-18.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=900, ROE=5.8%, g=6%, r=10%
Reverse DCF
¥639.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 52.4%
Margin of Safety
¥819.57
+28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1092.76, 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.