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¥355.43Fair value¥938.64Bull¥1,269.40
FairClose
52-week traded range
52W low ¥2,208.0052W high ¥4,060.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
JIG-SAW INC. closed at ¥2,398.00, 155.5% above the consensus fair value of ¥938.64 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 37.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥615.95
-74.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
¥841.16
-64.9%
√(22.5 × EPS × BVPS)
EPS=63.47, BVPS=495.45 · outside Graham range (P/E 37.8, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,269.40
-47.1%
EPS × 20x (sector P/E)
EPS=63.47, Sector P/E=20x
Peter Lynch (PEG)
¥355.43
-85.2%
EPS × Growth% (PEG = 1 is fair)
EPS=63.47, g=5.6%
EV/EBITDA
¥1,162.30
-51.5%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=639.76M
Book Value (P/B)
¥867.05
-63.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=495.45, ROE=13.3%, g=5.6%, r=10%
Reverse DCF
¥2,398.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.7% | Historical: 5.6%
Margin of Safety
¥681.63
-71.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=908.84, 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.