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.