Joshin Corporation

8173 TSE Consumer Discretionary Retail Trade
TSE Prime
¥4,230.00
+0.95%
Delayed · cached 15 min

Fair value analysis

8173
Joshin Corporation
Consumer DiscretionaryRetail Trade
¥4,230.00
Close used for this calculation
¥3,628.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability12/25
Returns4/25
Balance Sheet13/25
Efficiency9/25
Growth12/25
Average
Quality radar
38Prof.12/25Ret.4/25Eff.9/25B.Sht13/25Growth12/25

Consensus fair value

¥3,628.12
Near FV
▼ -14.2% against the close used
Model range ¥58.10 – ¥6,261.41
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¥58.10Fair value¥3,628.12Bull¥6,261.41
FairClose
52-week traded range
52W low ¥2,498.0052W high ¥4,565.00

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

Valuation summary

Trading above the consensus fair value

Joshin Corporation closed at ¥4,230.00, 16.6% above the consensus fair value of ¥3,628.12 drawn from 9 valuation models.

Financial DNA score 38/100 — Average. P/E of 33.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,261.41
+48.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,406.60
-19.5%
√(22.5 × EPS × BVPS)
EPS=126.81, BVPS=4067.31 · outside Graham range (P/E 33.4, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,536.20
-40.0%
EPS × 20x (sector P/E)
EPS=126.81, Sector P/E=20x
Peter Lynch (PEG)
¥1,947.80
-54.0%
EPS × Growth% (PEG = 1 is fair)
EPS=126.81, g=15.4%
EV/EBITDA
¥2,205.10
-47.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.21B
Dividend Discount (DDM)
¥1,272.81
-69.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.83, r=10%, g=2%
Book Value (P/B)
¥58.10
-98.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4067.31, ROE=3.1%, g=3%, r=10%
Reverse DCF
¥4,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: -15.4%
Margin of Safety
¥3,051.05
-27.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4068.07, 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.