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¥1,785.25Fair value¥2,886.79Bull¥5,194.20
FairClose
52-week traded range
52W low ¥895.0052W high ¥1,304.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JAPAN CASH MACHINE CO.,LTD. closed at ¥1,205.00, 58.3% below the consensus fair value of ¥2,886.79 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 7.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,619.99
+200.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,271.24
+88.5%
√(22.5 × EPS × BVPS)
EPS=173.14, BVPS=1324.18
P/E Fair Value
¥3,462.80
+187.4%
EPS × 20x (sector P/E)
EPS=173.14, Sector P/E=20x
Peter Lynch (PEG)
¥5,194.20
+331.1%
EPS × Growth% (PEG = 1 is fair)
EPS=173.14, g=30%
EV/EBITDA
¥1,785.25
+48.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.13B
Dividend Discount (DDM)
¥2,160.32
+79.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.01, r=10%, g=8%
Book Value (P/B)
¥2,582.14
+114.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1324.18, ROE=13.8%, g=6%, r=10%
Reverse DCF
¥1,205.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.5% | Historical: 66.9%
Margin of Safety
¥2,338.51
+94.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3118.01, 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.