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¥393.18Fair value¥1,091.81Bull¥2,888.48
FairClose
52-week traded range
52W low ¥473.0052W high ¥587.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JSS CORPORATION closed at ¥519.00, 52.5% below the consensus fair value of ¥1,091.81 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,888.48
+456.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,032.48
+98.9%
√(22.5 × EPS × BVPS)
EPS=60.25, BVPS=786.36
P/E Fair Value
¥1,205.00
+132.2%
EPS × 20x (sector P/E)
EPS=60.25, Sector P/E=20x
Peter Lynch (PEG)
¥1,276.70
+146.0%
EPS × Growth% (PEG = 1 is fair)
EPS=60.25, g=21.2%
EV/EBITDA
¥2,668.83
+414.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=675.46M
Dividend Discount (DDM)
¥1,079.00
+107.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.98, r=10%, g=8%
Book Value (P/B)
¥393.18
-24.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=786.36, ROE=8%, g=6%, r=10%
Reverse DCF
¥519.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 21.2%
Margin of Safety
¥1,281.49
+146.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1708.65, 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.