JVCKENWOOD Corporation

6632 TSE Technology Electric Appliances
TSE Prime
¥967.30
-0.87%
Delayed · cached 15 min

Fair value analysis

6632
JVCKENWOOD Corporation
TechnologyElectric Appliances
¥967.30
Close used for this calculation
¥2,361.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns18/25
Balance Sheet15/25
Efficiency21/25
Growth23/25
Strong
Quality radar
71Prof.17/25Ret.18/25Eff.21/25B.Sht15/25Growth23/25

Consensus fair value

¥2,361.46
Below FV
▲ +144.1% against the close used
Model range ¥971.56 – ¥4,333.40
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¥971.56Fair value¥2,361.46Bull¥4,333.40
FairClose
52-week traded range
52W low ¥930.1052W high ¥1,434.50

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

Valuation summary

Trading below the consensus fair value

JVCKENWOOD Corporation closed at ¥967.30, 59.0% below the consensus fair value of ¥2,361.46 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,260.54
+237.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,267.81
+31.1%
√(22.5 × EPS × BVPS)
EPS=115.21, BVPS=620.06
P/E Fair Value
¥2,304.20
+138.2%
EPS × 20x (sector P/E)
EPS=115.21, Sector P/E=20x
Peter Lynch (PEG)
¥3,456.30
+257.3%
EPS × Growth% (PEG = 1 is fair)
EPS=115.21, g=30%
EV/EBITDA
¥4,333.40
+348.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=38.51B
Dividend Discount (DDM)
¥971.56
+0.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.99, r=10%, g=8%
Book Value (P/B)
¥1,007.60
+4.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=620.06, ROE=12.5%, g=6%, r=10%
Reverse DCF
¥967.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 30%
Margin of Safety
¥1,708.14
+76.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2277.52, 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.