Japan Hospice Holdings Inc.

7061 TSE Industrials Services
TSE Growth
¥521.00
-0.76%
Delayed · cached 15 min

Fair value analysis

7061
Japan Hospice Holdings Inc.
IndustrialsServices
¥521.00
Close used for this calculation
¥649.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability9/25
Returns14/25
Balance Sheet1/25
Efficiency18/25
Growth14/25
Average
Quality radar
42Prof.9/25Ret.14/25Eff.18/25B.Sht1/25Growth14/25

Consensus fair value

¥649.45
Below FV
▲ +24.7% against the close used
Model range ¥121.04 – ¥1,472.17
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¥121.04Fair value¥649.45Bull¥1,472.17
FairClose
52-week traded range
52W low ¥468.0052W high ¥1,501.00

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

Valuation summary

Trading below the consensus fair value

Japan Hospice Holdings Inc. closed at ¥521.00, 19.8% below the consensus fair value of ¥649.45 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 15.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥482.79
-7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.7%, r=10%, tg=3%, n=10yr
Graham Number
¥570.76
+9.6%
√(22.5 × EPS × BVPS)
EPS=33.07, BVPS=437.82
P/E Fair Value
¥661.40
+26.9%
EPS × 20x (sector P/E)
EPS=33.07, Sector P/E=20x
Peter Lynch (PEG)
¥121.04
-76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=33.07, g=3.7%
EV/EBITDA
¥1,472.17
+182.6%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
¥408.88
-21.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.01, r=10%, g=3.7%
Book Value (P/B)
¥285.89
-45.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=437.82, ROE=7.8%, g=3.7%, r=10%
Reverse DCF
¥521.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.9% | Historical: 3.7%
Margin of Safety
¥428.74
-17.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=571.65, 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.