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¥98.68Fair value¥491.42Bull¥723.24
FairClose
52-week traded range
52W low ¥339.0052W high ¥413.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
J-Stream Inc. closed at ¥354.00, 28.0% below the consensus fair value of ¥491.42 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥723.24
+104.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥435.44
+23.0%
√(22.5 × EPS × BVPS)
EPS=19.52, BVPS=431.71
P/E Fair Value
¥390.40
+10.3%
EPS × 20x (sector P/E)
EPS=19.52, Sector P/E=20x
Peter Lynch (PEG)
¥428.85
+21.1%
EPS × Growth% (PEG = 1 is fair)
EPS=19.52, g=22%
EV/EBITDA
¥608.33
+71.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.51B
Dividend Discount (DDM)
¥178.28
-49.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.98, r=10%, g=2%
Book Value (P/B)
¥98.68
-72.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=431.71, ROE=4.6%, g=3%, r=10%
Reverse DCF
¥354.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: -22%
Margin of Safety
¥387.27
+9.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=516.36, 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.