JAPAN ELEVATOR SERVICE HOLDINGS CO.,LTD.

6544 TSE Industrials Services
TSE Prime
¥1,432.50
-1.41%
Delayed · cached 15 min

Fair value analysis

6544
JAPAN ELEVATOR SERVICE HOLDINGS CO.,LTD.
Industrials›Services
¥1,432.50
Close used for this calculation
¥922.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability21/25
Returns12/25
Balance Sheet16/25
Efficiency7/25
Growth15/25
Good
Quality radar
56Prof.21/25Ret.12/25Eff.7/25B.Sht16/25Growth15/25

Consensus fair value

¥922.86
Above FV
▼ -35.6% against the close used
Model range ¥356.34 – ¥1,259.92
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¥356.34Fair value¥922.86Bull¥1,259.92
FairClose
52-week traded range
52W low ¥1,432.5052W high ¥1,992.50

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

Valuation summary

Trading above the consensus fair value

JAPAN ELEVATOR SERVICE HOLDINGS CO.,LTD. closed at ¥1,432.50, 55.2% above the consensus fair value of ¥922.86 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 34.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥851.65
-40.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥356.34
-75.1%
√(22.5 × EPS × BVPS)
EPS=41.05, BVPS=137.48 · outside Graham range (P/E 34.9, P/B 10.4) — asset-light, treat as a rough floor
P/E Fair Value
¥821.00
-42.7%
EPS × 20x (sector P/E)
EPS=41.05, Sector P/E=20x
Peter Lynch (PEG)
¥1,149.40
-19.8%
EPS × Growth% (PEG = 1 is fair)
EPS=41.05, g=28%
EV/EBITDA
¥1,259.92
-12.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.6B
Dividend Discount (DDM)
¥1,137.12
-20.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.06, r=10%, g=8%
Book Value (P/B)
¥924.53
-35.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=137.48, ROE=32.9%, g=6%, r=10%
Reverse DCF
¥1,432.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 28%
Margin of Safety
¥507.25
-64.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=676.33, 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.