Japan Eyewear Holdings Co.,Ltd.

5889 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,498.00
-0.72%
Delayed · cached 15 min

Fair value analysis

5889
Japan Eyewear Holdings Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥2,498.00
Close used for this calculation
¥3,690.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability25/25
Returns18/25
Balance Sheet7/25
Efficiency16/25
Growth25/25
Strong
Quality radar
66Prof.25/25Ret.18/25Eff.16/25B.Sht7/25Growth25/25

Consensus fair value

¥3,690.19
Below FV
▲ +47.7% against the close used
Model range ¥1,278.77 – ¥5,870.86
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¥1,278.77Fair value¥3,690.19Bull¥5,870.86
FairClose
52-week traded range
52W low ¥1,841.0052W high ¥2,713.00

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

Valuation summary

Trading below the consensus fair value

Japan Eyewear Holdings Co.,Ltd. closed at ¥2,498.00, 32.3% below the consensus fair value of ¥3,690.19 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,820.35
+52.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,278.77
-48.8%
√(22.5 × EPS × BVPS)
EPS=156.82, BVPS=463.45 · outside Graham range (P/E 15.9, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥3,136.40
+25.6%
EPS × 20x (sector P/E)
EPS=156.82, Sector P/E=20x
Peter Lynch (PEG)
¥4,704.60
+88.3%
EPS × Growth% (PEG = 1 is fair)
EPS=156.82, g=30%
EV/EBITDA
¥5,870.86
+135.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.87B
Dividend Discount (DDM)
¥4,532.37
+81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.93, r=10%, g=8%
Book Value (P/B)
¥1,842.22
-26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=463.45, ROE=21.9%, g=6%, r=10%
Reverse DCF
¥2,498.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 154.6%
Margin of Safety
¥2,058.88
-17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2745.17, 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.