Japan Animal Referral Medical Center Co.,Ltd.

6039 TSE Industrials Services
TSE Growth
¥983.00
-1.50%
Delayed · cached 15 min

Fair value analysis

6039
Japan Animal Referral Medical Center Co.,Ltd.
Industrials›Services
¥983.00
Close used for this calculation
¥1,338.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability21/25
Returns16/25
Balance Sheet0/25
Efficiency16/25
Growth23/25
Good
Quality radar
53Prof.21/25Ret.16/25Eff.16/25B.Sht0/25Growth23/25

Consensus fair value

¥1,338.30
Below FV
▲ +36.1% against the close used
Model range ¥647.60 – ¥2,043.94
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¥647.60Fair value¥1,338.30Bull¥2,043.94
FairClose
52-week traded range
52W low ¥877.0052W high ¥1,580.00

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

Valuation summary

Trading below the consensus fair value

Japan Animal Referral Medical Center Co.,Ltd. closed at ¥983.00, 26.5% below the consensus fair value of ¥1,338.30 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,279.86
+30.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥740.62
-24.7%
√(22.5 × EPS × BVPS)
EPS=64.48, BVPS=378.08 · outside Graham range (P/E 15.3, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,289.60
+31.2%
EPS × 20x (sector P/E)
EPS=64.48, Sector P/E=20x
Peter Lynch (PEG)
¥1,934.40
+96.8%
EPS × Growth% (PEG = 1 is fair)
EPS=64.48, g=30%
EV/EBITDA
¥2,043.94
+107.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.72B
Dividend Discount (DDM)
¥647.60
-34.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.99, r=10%, g=8%
Book Value (P/B)
¥1,181.49
+20.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=378.08, ROE=18.5%, g=6%, r=10%
Reverse DCF
¥983.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 30.6%
Margin of Safety
¥827.52
-15.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1103.36, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.