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¥1,301.84Fair value¥4,239.16Bull¥5,055.59
FairClose
52-week traded range
52W low ¥3,425.0052W high ¥5,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
JUSTSYSTEMS CORPORATION closed at ¥4,270.00, 0.7% above the consensus fair value of ¥4,239.16 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 18.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,841.48
+13.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
¥3,126.25
-26.8%
√(22.5 × EPS × BVPS)
EPS=234.99, BVPS=1848.48 · outside Graham range (P/E 18.2, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥4,699.80
+10.1%
EPS × 20x (sector P/E)
EPS=234.99, Sector P/E=20x
Peter Lynch (PEG)
¥1,301.84
-69.5%
EPS × Growth% (PEG = 1 is fair)
EPS=234.99, g=5.5%
EV/EBITDA
¥5,055.59
+18.4%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=25.43B
Book Value (P/B)
¥3,299.09
-22.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1848.48, ROE=13.5%, g=5.5%, r=10%
Reverse DCF
¥4,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 5.5%
Margin of Safety
¥3,166.88
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4222.51, 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.