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¥569.73Fair value¥891.02Bull¥1,140.21
FairClose
52-week traded range
52W low ¥417.0052W high ¥567.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JUST PLANNING INC. closed at ¥483.00, 45.8% below the consensus fair value of ¥891.02 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,140.21
+136.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥569.73
+18.0%
√(22.5 × EPS × BVPS)
EPS=43.01, BVPS=335.42
P/E Fair Value
¥860.20
+78.1%
EPS × 20x (sector P/E)
EPS=43.01, Sector P/E=20x
Peter Lynch (PEG)
¥841.28
+74.2%
EPS × Growth% (PEG = 1 is fair)
EPS=43.01, g=19.6%
EV/EBITDA
¥1,009.99
+109.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=662.99M
Dividend Discount (DDM)
¥594.67
+23.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.01, r=10%, g=8%
Book Value (P/B)
¥620.52
+28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=335.42, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥483.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 19.6%
Margin of Safety
¥642.54
+33.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=856.71, 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.