J-LEASE CO.,LTD.

7187 TSE Financials Other Financing Business
TSE Prime
¥1,312.00
-0.23%
Delayed · cached 15 min

Fair value analysis

7187
J-LEASE CO.,LTD.
FinancialsOther Financing Business
¥1,312.00
Close used for this calculation
¥2,381.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
90/100
Profitability23/25
Returns25/25
Balance Sheet17/25
Efficiency25/25
Growth22/25
Exceptional
Quality radar
90Prof.23/25Ret.25/25Eff.25/25B.Sht17/25Growth22/25

Consensus fair value

¥2,381.96
Below FV
▲ +81.6% against the close used
Model range ¥75.32 – ¥3,217.92
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¥75.32Fair value¥2,381.96Bull¥3,217.92
FairClose
52-week traded range
52W low ¥1,220.0052W high ¥1,664.00

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

Valuation summary

Trading below the consensus fair value

J-LEASE CO.,LTD. closed at ¥1,312.00, 44.9% below the consensus fair value of ¥2,381.96 drawn from 8 valuation models.

Financial DNA score 90/100 — Exceptional. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥75.32
-94.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,133.33
-13.6%
√(22.5 × EPS × BVPS)
EPS=137.93, BVPS=413.88 · outside Graham range (P/E 9.5, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,758.60
+110.3%
EPS × 20x (sector P/E)
EPS=137.93, Sector P/E=20x
Peter Lynch (PEG)
¥2,279.98
+73.8%
EPS × Growth% (PEG = 1 is fair)
EPS=137.93, g=16.5%
Dividend Discount (DDM)
¥2,968.53
+126.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.97, r=10%, g=8%
Book Value (P/B)
¥3,217.92
+145.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.88, ROE=37.1%, g=6%, r=10%
Reverse DCF
¥1,312.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 16.5%
Margin of Safety
¥991.81
-24.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1322.42, 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.