JAPAN CASH MACHINE CO.,LTD.

6418 TSE Industrials Machinery
TSE Prime
¥1,205.00
+1.86%
Delayed · cached 15 min

Fair value analysis

6418
JAPAN CASH MACHINE CO.,LTD.
IndustrialsMachinery
¥1,205.00
Close used for this calculation
¥2,886.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability21/25
Returns11/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Strong
Quality radar
78Prof.21/25Ret.11/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥2,886.79
Below FV
▲ +139.6% against the close used
Model range ¥1,785.25 – ¥5,194.20
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.

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