Jedat Inc.

3841 TSE Technology Information & Communication
TSE Standard
¥1,307.00
-2.54%
Delayed · cached 15 min

Fair value analysis

3841
Jedat Inc.
TechnologyInformation & Communication
¥1,307.00
Close used for this calculation
¥933.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability11/25
Returns2/25
Balance Sheet23/25
Efficiency13/25
Growth6/25
Average
Quality radar
49Prof.11/25Ret.2/25Eff.13/25B.Sht23/25Growth6/25

Consensus fair value

¥933.88
Above FV
▼ -28.5% against the close used
Model range ¥44.71 – ¥1,213.77
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¥44.71Fair value¥933.88Bull¥1,213.77
FairClose
52-week traded range
52W low ¥1,088.0052W high ¥1,435.00

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

Valuation summary

Trading above the consensus fair value

Jedat Inc. closed at ¥1,307.00, 40.0% above the consensus fair value of ¥933.88 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 29.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,213.77
-7.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥972.58
-25.6%
√(22.5 × EPS × BVPS)
EPS=44.71, BVPS=940.29 · outside Graham range (P/E 29.2, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥894.20
-31.6%
EPS × 20x (sector P/E)
EPS=44.71, Sector P/E=20x
Peter Lynch (PEG)
¥44.71
-96.6%
EPS × Growth% (PEG = 1 is fair)
EPS=44.71, g=1%
EV/EBITDA
¥761.18
-41.8%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=279.06M
Dividend Discount (DDM)
¥509.93
-61.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.99, r=10%, g=2%
Book Value (P/B)
¥239.10
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=940.29, ROE=4.8%, g=3%, r=10%
Reverse DCF
¥1,307.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: 1%
Margin of Safety
¥770.14
-41.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1026.85, 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.