Japan PropTech Co.,Ltd.

4054 TSE Technology Information & Communication
TSE Growth
¥518.00
+0.00%
Delayed · cached 15 min

Fair value analysis

4054
Japan PropTech Co.,Ltd.
TechnologyInformation & Communication
¥518.00
Close used for this calculation
¥951.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability17/25
Returns19/25
Balance Sheet15/25
Efficiency18/25
Growth14/25
Strong
Quality radar
69Prof.17/25Ret.19/25Eff.18/25B.Sht15/25Growth14/25

Consensus fair value

¥951.51
Below FV
▲ +83.7% against the close used
Model range ¥492.60 – ¥1,304.12
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¥492.60Fair value¥951.51Bull¥1,304.12
FairClose
52-week traded range
52W low ¥506.0052W high ¥777.00

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

Valuation summary

Trading below the consensus fair value

Japan PropTech Co.,Ltd. closed at ¥518.00, 45.6% below the consensus fair value of ¥951.51 drawn from 8 valuation models.

Financial DNA score 69/100 — Strong. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,117.32
+115.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥533.10
+2.9%
√(22.5 × EPS × BVPS)
EPS=45.11, BVPS=280
P/E Fair Value
¥902.20
+74.2%
EPS × 20x (sector P/E)
EPS=45.11, Sector P/E=20x
Peter Lynch (PEG)
¥492.60
-4.9%
EPS × Growth% (PEG = 1 is fair)
EPS=45.11, g=10.9%
EV/EBITDA
¥1,304.12
+151.8%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=1.17B
Book Value (P/B)
¥770.00
+48.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=280, ROE=17%, g=6%, r=10%
Reverse DCF
¥518.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: 10.9%
Margin of Safety
¥638.16
+23.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=850.87, 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.