Japan Lifeline Co.,Ltd.

7575 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,524.00
+0.46%
Delayed · cached 15 min

Fair value analysis

7575
Japan Lifeline Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,524.00
Close used for this calculation
¥1,926.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability17/25
Returns14/25
Balance Sheet23/25
Efficiency25/25
Growth16/25
Strong
Quality radar
79Prof.17/25Ret.14/25Eff.25/25B.Sht23/25Growth16/25

Consensus fair value

¥1,926.08
Below FV
▲ +26.4% against the close used
Model range ¥762.48 – ¥2,666.00
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¥762.48Fair value¥1,926.08Bull¥2,666.00
FairClose
52-week traded range
52W low ¥1,260.0052W high ¥1,629.00

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

Valuation summary

Trading below the consensus fair value

Japan Lifeline Co.,Ltd. closed at ¥1,524.00, 20.9% below the consensus fair value of ¥1,926.08 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,470.00
-3.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,679.74
+10.2%
√(22.5 × EPS × BVPS)
EPS=133.3, BVPS=940.74
P/E Fair Value
¥2,666.00
+74.9%
EPS × 20x (sector P/E)
EPS=133.3, Sector P/E=20x
Peter Lynch (PEG)
¥762.48
-50.0%
EPS × Growth% (PEG = 1 is fair)
EPS=133.3, g=5.7%
EV/EBITDA
¥2,573.46
+68.9%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=14.26B
Dividend Discount (DDM)
¥1,332.61
-12.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.95, r=10%, g=5.7%
Book Value (P/B)
¥2,017.76
+32.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=940.74, ROE=14.9%, g=5.7%, r=10%
Reverse DCF
¥1,524.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 5.7%
Margin of Safety
¥1,453.94
-4.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1938.58, 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.