¥617.35
Above FV▼ -62.2% against the close used
Model range ¥228.57 – ¥706.98
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥228.57Fair value¥617.35Bull¥706.98
FairClose
52-week traded range
52W low ¥1,488.0052W high ¥1,679.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Japan Ecosystem Co.,Ltd. closed at ¥1,632.00, 164.4% above the consensus fair value of ¥617.35 drawn from 9 valuation models.
Financial DNA score 27/100 — Weak. P/E of 47.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥650.55
-60.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥706.98
-56.7%
√(22.5 × EPS × BVPS)
EPS=34.71, BVPS=640 · outside Graham range (P/E 47, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥694.20
-57.5%
EPS × 20x (sector P/E)
EPS=34.71, Sector P/E=20x
Peter Lynch (PEG)
¥512.32
-68.6%
EPS × Growth% (PEG = 1 is fair)
EPS=34.71, g=14.8%
EV/EBITDA
¥531.40
-67.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=985.05M
Dividend Discount (DDM)
¥445.29
-72.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.92, r=10%, g=2%
Book Value (P/B)
¥228.57
-86.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=640, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥1,632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.7% | Historical: -14.8%
Margin of Safety
¥512.93
-68.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=683.91, 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.