¥1,531.79
Below FV▲ +55.4% against the close used
Model range ¥795.16 – ¥2,087.31
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥795.16Fair value¥1,531.79Bull¥2,087.31
FairClose
52-week traded range
52W low ¥855.0052W high ¥2,436.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
S&J Corporation closed at ¥986.00, 35.6% below the consensus fair value of ¥1,531.79 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,885.80
+91.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥795.16
-19.4%
√(22.5 × EPS × BVPS)
EPS=72.96, BVPS=385.16 · outside Graham range (P/E 13.5, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,459.20
+48.0%
EPS × 20x (sector P/E)
EPS=72.96, Sector P/E=20x
Peter Lynch (PEG)
¥1,168.82
+18.5%
EPS × Growth% (PEG = 1 is fair)
EPS=72.96, g=16%
EV/EBITDA
¥2,087.31
+111.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=643.93M
Dividend Discount (DDM)
¥809.31
-17.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.99, r=10%, g=8%
Book Value (P/B)
¥1,299.90
+31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=385.16, ROE=19.5%, g=6%, r=10%
Reverse DCF
¥986.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 16%
Margin of Safety
¥1,035.04
+5.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1380.05, 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.