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¥249.52Fair value¥1,793.45Bull¥2,599.67
FairClose
52-week traded range
52W low ¥1,012.0052W high ¥1,263.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
First Juken Co.,Ltd. closed at ¥1,048.00, 41.6% below the consensus fair value of ¥1,793.45 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,361.31
+125.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,599.67
+148.1%
√(22.5 × EPS × BVPS)
EPS=103.18, BVPS=2911.11
P/E Fair Value
¥2,063.60
+96.9%
EPS × 20x (sector P/E)
EPS=103.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,132.92
+8.1%
EPS × Growth% (PEG = 1 is fair)
EPS=103.18, g=11%
EV/EBITDA
¥1,314.89
+25.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.87B
Dividend Discount (DDM)
¥547.84
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.97, r=10%, g=2%
Book Value (P/B)
¥249.52
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2911.11, ROE=3.6%, g=3%, r=10%
Reverse DCF
¥1,048.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: -11%
Margin of Safety
¥1,756.15
+67.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2341.53, 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.