Emergency Assistance Japan Co., Ltd.

6063 TSE Industrials Services
TSE Standard
¥1,003.00
-0.10%
Delayed · cached 15 min

Fair value analysis

6063
Emergency Assistance Japan Co., Ltd.
IndustrialsServices
¥1,003.00
Close used for this calculation
¥1,233.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability10/25
Returns5/25
Balance Sheet13/25
Efficiency6/25
Growth14/25
Weak
Quality radar
34Prof.10/25Ret.5/25Eff.6/25B.Sht13/25Growth14/25

Consensus fair value

¥1,233.30
Below FV
▲ +23.0% against the close used
Model range ¥130.80 – ¥2,027.95
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¥130.80Fair value¥1,233.30Bull¥2,027.95
FairClose
52-week traded range
52W low ¥842.0052W high ¥1,034.00

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

Valuation summary

Trading below the consensus fair value

Emergency Assistance Japan Co., Ltd. closed at ¥1,003.00, 18.7% below the consensus fair value of ¥1,233.30 drawn from 8 valuation models.

Financial DNA score 34/100 — Weak. P/E of 24.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,027.95
+102.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥819.18
-18.3%
√(22.5 × EPS × BVPS)
EPS=40.44, BVPS=737.5 · outside Graham range (P/E 24.8, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥808.80
-19.4%
EPS × 20x (sector P/E)
EPS=40.44, Sector P/E=20x
Peter Lynch (PEG)
¥530.57
-47.1%
EPS × Growth% (PEG = 1 is fair)
EPS=40.44, g=13.1%
EV/EBITDA
¥130.80
-87.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=140.95M
Book Value (P/B)
¥273.93
-72.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=737.5, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥1,003.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: -13.1%
Margin of Safety
¥913.98
-8.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1218.64, 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.