Jimoto Holdings,Inc.
TSE Standard
¥604.00
+1.85%
Delayed · cached 15 min
Fair value analysis
7161
Jimoto Holdings,Inc.
¥604.00
Close used for this calculation
¥1,574.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Quality radar
Consensus fair value
¥1,574.93
Below FV▲ +160.8% against the close used
Model range ¥2.01 – ¥1,798.60
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¥2.01Fair value¥1,574.93Bull¥1,798.60
FairClose
52-week traded range
52W low ¥368.0052W high ¥622.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Jimoto Holdings,Inc. closed at ¥604.00, 61.6% below the consensus fair value of ¥1,574.93 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 6.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,685.52
+179.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥842.94
+39.6%
√(22.5 × EPS × BVPS)
EPS=89.93, BVPS=351.16
P/E Fair Value
¥1,798.60
+197.8%
EPS × 20x (sector P/E)
EPS=89.93, Sector P/E=20x
Peter Lynch (PEG)
¥89.93
-85.1%
EPS × Growth% (PEG = 1 is fair)
EPS=89.93, g=1%
Book Value (P/B)
¥2.01
-99.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=351.16, ROE=3%, g=3%, r=10%
Reverse DCF
¥604.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8% | Historical: -1%
Margin of Safety
¥1,081.76
+79.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1442.35, 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.