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¥309.89Fair value¥5,899.64Bull¥10,305.48
FairClose
52-week traded range
52W low ¥1,861.0052W high ¥3,195.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JSP Corporation closed at ¥2,851.00, 51.7% below the consensus fair value of ¥5,899.64 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,000.36
+75.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,839.46
+69.7%
√(22.5 × EPS × BVPS)
EPS=251.92, BVPS=4131.88
P/E Fair Value
¥5,038.40
+76.7%
EPS × 20x (sector P/E)
EPS=251.92, Sector P/E=20x
Peter Lynch (PEG)
¥5,771.49
+102.4%
EPS × Growth% (PEG = 1 is fair)
EPS=251.92, g=22.9%
EV/EBITDA
¥10,305.48
+261.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=15.89B
Dividend Discount (DDM)
¥4,864.95
+70.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.09, r=10%, g=8%
Book Value (P/B)
¥309.89
-89.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4131.88, ROE=6.3%, g=6%, r=10%
Reverse DCF
¥2,851.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 22.9%
Margin of Safety
¥3,719.56
+30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4959.41, 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.