Jimoty,Inc.

7082 TSE Industrials Services
TSE Growth
¥1,407.00
+0.07%
Delayed · cached 15 min

Fair value analysis

7082
Jimoty,Inc.
IndustrialsServices
¥1,407.00
Close used for this calculation
¥800.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability19/25
Returns12/25
Balance Sheet21/25
Efficiency6/25
Growth3/25
Good
Quality radar
58Prof.19/25Ret.12/25Eff.6/25B.Sht21/25Growth3/25

Consensus fair value

¥800.09
Above FV
▼ -43.1% against the close used
Model range ¥322.52 – ¥1,088.61
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¥322.52Fair value¥800.09Bull¥1,088.61
FairClose
52-week traded range
52W low ¥702.0052W high ¥1,633.00

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

Valuation summary

Trading above the consensus fair value

Jimoty,Inc. closed at ¥1,407.00, 75.9% above the consensus fair value of ¥800.09 drawn from 8 valuation models.

Financial DNA score 58/100 — Good. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥760.40
-46.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.8%, r=10%, tg=3%, n=10yr
Graham Number
¥431.29
-69.3%
√(22.5 × EPS × BVPS)
EPS=47.71, BVPS=173.28 · outside Graham range (P/E 29.5, P/B 8.1) — asset-light, treat as a rough floor
P/E Fair Value
¥954.20
-32.2%
EPS × 20x (sector P/E)
EPS=47.71, Sector P/E=20x
Peter Lynch (PEG)
¥322.52
-77.1%
EPS × Growth% (PEG = 1 is fair)
EPS=47.71, g=6.8%
EV/EBITDA
¥753.30
-46.5%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=577.19M
Book Value (P/B)
¥1,088.61
-22.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=173.28, ROE=31.1%, g=6%, r=10%
Reverse DCF
¥1,407.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 6.8%
Margin of Safety
¥536.47
-61.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=715.3, 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.