JEOL Ltd.

6951 TSE Technology Electric Appliances
TSE Prime
¥6,855.00
-5.20%
Delayed · cached 15 min

Fair value analysis

6951
JEOL Ltd.
TechnologyElectric Appliances
¥6,855.00
Close used for this calculation
¥7,915.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns13/25
Balance Sheet18/25
Efficiency18/25
Growth17/25
Strong
Quality radar
68Prof.19/25Ret.13/25Eff.18/25B.Sht18/25Growth17/25

Consensus fair value

¥7,915.82
Below FV
▲ +15.5% against the close used
Model range ¥975.71 – ¥10,575.57
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¥975.71Fair value¥7,915.82Bull¥10,575.57
FairClose
52-week traded range
52W low ¥4,496.0052W high ¥9,002.00

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

Valuation summary

Trading below the consensus fair value

JEOL Ltd. closed at ¥6,855.00, 13.4% below the consensus fair value of ¥7,915.82 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥975.71
-85.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,385.97
-21.4%
√(22.5 × EPS × BVPS)
EPS=432.58, BVPS=2980.43 · outside Graham range (P/E 15.9, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥8,651.60
+26.2%
EPS × 20x (sector P/E)
EPS=432.58, Sector P/E=20x
Peter Lynch (PEG)
¥6,843.42
-0.2%
EPS × Growth% (PEG = 1 is fair)
EPS=432.58, g=15.8%
EV/EBITDA
¥10,575.57
+54.3%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=31.39B
Dividend Discount (DDM)
¥7,144.28
+4.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=132.3, r=10%, g=8%
Book Value (P/B)
¥7,227.55
+5.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2980.43, ROE=15.7%, g=6%, r=10%
Reverse DCF
¥6,855.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 15.8%
Margin of Safety
¥3,753.32
-45.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5004.43, 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.