Japan Aviation Electronics Industry,Limited
TSE Prime
¥2,488.00
+0.20%
Delayed · cached 15 min
Fair value analysis
6807
Japan Aviation Electronics Industry,Limited
¥2,488.00
Close used for this calculation
¥2,108.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
¥2,108.79
Above FV▼ -15.2% against the close used
Model range ¥643.45 – ¥3,633.73
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¥643.45Fair value¥2,108.79Bull¥3,633.73
FairClose
52-week traded range
52W low ¥2,238.0052W high ¥2,909.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Japan Aviation Electronics Industry,Limited closed at ¥2,488.00, 18.0% above the consensus fair value of ¥2,108.79 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,965.53
-21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,249.64
-9.6%
√(22.5 × EPS × BVPS)
EPS=104.87, BVPS=2144.83 · outside Graham range (P/E 23.7, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,097.40
-15.7%
EPS × 20x (sector P/E)
EPS=104.87, Sector P/E=20x
Peter Lynch (PEG)
¥1,697.85
-31.8%
EPS × Growth% (PEG = 1 is fair)
EPS=104.87, g=16.2%
EV/EBITDA
¥3,633.73
+46.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.67B
Dividend Discount (DDM)
¥764.50
-69.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.96, r=10%, g=2%
Book Value (P/B)
¥643.45
-74.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2144.83, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥2,488.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: -16.2%
Margin of Safety
¥1,578.14
-36.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2104.19, 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.