Japan Transcity Corporation

9310 TSE Industrials Warehousing and Harbor Transportation Service
TSE Prime
¥1,364.00
+0.22%
Delayed · cached 15 min

Fair value analysis

9310
Japan Transcity Corporation
IndustrialsWarehousing and Harbor Transportation Service
¥1,364.00
Close used for this calculation
¥1,649.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability11/25
Returns13/25
Balance Sheet13/25
Efficiency20/25
Growth14/25
Good
Quality radar
57Prof.11/25Ret.13/25Eff.20/25B.Sht13/25Growth14/25

Consensus fair value

¥1,649.90
Below FV
▲ +21.0% against the close used
Model range ¥442.13 – ¥2,254.38
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¥442.13Fair value¥1,649.90Bull¥2,254.38
FairClose
52-week traded range
52W low ¥1,057.0052W high ¥1,459.00

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

Valuation summary

Trading below the consensus fair value

Japan Transcity Corporation closed at ¥1,364.00, 17.3% below the consensus fair value of ¥1,649.90 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 12.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,588.31
+16.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,975.27
+44.8%
√(22.5 × EPS × BVPS)
EPS=105.52, BVPS=1643.37
P/E Fair Value
¥2,110.40
+54.7%
EPS × 20x (sector P/E)
EPS=105.52, Sector P/E=20x
Peter Lynch (PEG)
¥442.13
-67.6%
EPS × Growth% (PEG = 1 is fair)
EPS=105.52, g=4.2%
EV/EBITDA
¥2,254.38
+65.3%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=13.83B
Dividend Discount (DDM)
¥770.50
-43.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.97, r=10%, g=4.2%
Book Value (P/B)
¥766.53
-43.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1643.37, ROE=6.9%, g=4.2%, r=10%
Reverse DCF
¥1,364.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 4.2%
Margin of Safety
¥1,418.50
+4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1891.33, 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.