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¥1,006.24Fair value¥8,306.17Bull¥25,519.54
FairClose
52-week traded range
52W low ¥4,060.0052W high ¥5,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JAPAN LOGISTIC SYSTEMS CORP. closed at ¥4,140.00, 50.2% below the consensus fair value of ¥8,306.17 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥25,519.54
+516.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥11,770.01
+184.3%
√(22.5 × EPS × BVPS)
EPS=505.65, BVPS=12176.47
P/E Fair Value
¥10,113.00
+144.3%
EPS × 20x (sector P/E)
EPS=505.65, Sector P/E=20x
Peter Lynch (PEG)
¥1,006.24
-75.7%
EPS × Growth% (PEG = 1 is fair)
EPS=505.65, g=2%
EV/EBITDA
¥20,989.77
+407.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=3.96B
Dividend Discount (DDM)
¥1,018.75
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.9, r=10%, g=2%
Book Value (P/B)
¥2,261.34
-45.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12176.47, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥4,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 2%
Margin of Safety
¥11,850.64
+186.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15800.85, 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.