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¥1,052.30Fair value¥1,216.92Bull¥4,170.30
FairClose
52-week traded range
52W low ¥533.0052W high ¥944.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JAPAN Creative Platform Group Co.,Ltd. closed at ¥598.00, 50.9% below the consensus fair value of ¥1,216.92 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,759.21
+361.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,168.44
+95.4%
√(22.5 × EPS × BVPS)
EPS=139.01, BVPS=436.5
P/E Fair Value
¥2,780.20
+364.9%
EPS × 20x (sector P/E)
EPS=139.01, Sector P/E=20x
Peter Lynch (PEG)
¥4,170.30
+597.4%
EPS × Growth% (PEG = 1 is fair)
EPS=139.01, g=30%
EV/EBITDA
¥1,052.30
+76.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.22B
Dividend Discount (DDM)
¥3,238.89
+441.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.98, r=10%, g=8%
Book Value (P/B)
¥3,295.55
+451.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=436.5, ROE=36.2%, g=6%, r=10%
Reverse DCF
¥598.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 61.9%
Margin of Safety
¥1,676.96
+180.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2235.95, 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.