JAPAN PULP AND PAPER COMPANY LIMITED

8032 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,237.00
+1.39%
Delayed · cached 15 min

Fair value analysis

8032
JAPAN PULP AND PAPER COMPANY LIMITED
Consumer Discretionary›Wholesale Trade
¥1,237.00
Close used for this calculation
¥1,546.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability12/25
Returns9/25
Balance Sheet9/25
Efficiency11/25
Growth20/25
Average
Quality radar
41Prof.12/25Ret.9/25Eff.11/25B.Sht9/25Growth20/25

Consensus fair value

¥1,546.76
Below FV
▲ +25.0% against the close used
Model range ¥98.17 – ¥2,963.99
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¥98.17Fair value¥1,546.76Bull¥2,963.99
FairClose
52-week traded range
52W low ¥702.0052W high ¥1,275.00

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

Valuation summary

Trading below the consensus fair value

JAPAN PULP AND PAPER COMPANY LIMITED closed at ¥1,237.00, 20.0% below the consensus fair value of ¥1,546.76 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 31.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,963.99
+139.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,008.93
-18.4%
√(22.5 × EPS × BVPS)
EPS=39.5, BVPS=1145.37 · outside Graham range (P/E 31.3, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥790.00
-36.1%
EPS × 20x (sector P/E)
EPS=39.5, Sector P/E=20x
Peter Lynch (PEG)
¥788.42
-36.3%
EPS × Growth% (PEG = 1 is fair)
EPS=39.5, g=20%
EV/EBITDA
¥1,141.44
-7.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=21.03B
Dividend Discount (DDM)
¥433.72
-64.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.02, r=10%, g=2%
Book Value (P/B)
¥98.17
-92.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1145.37, ROE=3.6%, g=3%, r=10%
Reverse DCF
¥1,237.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.2% | Historical: -20%
Margin of Safety
¥1,190.73
-3.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1587.64, 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.