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¥454.92Fair value¥1,380.61Bull¥2,820.86
FairClose
52-week traded range
52W low ¥1,303.0052W high ¥4,570.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SKY Perfect JSAT Corporation closed at ¥1,916.00, 38.8% above the consensus fair value of ¥1,380.61 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 23.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥466.85
-75.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,407.44
-26.5%
√(22.5 × EPS × BVPS)
EPS=82.25, BVPS=1070.39 · outside Graham range (P/E 23.3, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,645.00
-14.1%
EPS × 20x (sector P/E)
EPS=82.25, Sector P/E=20x
Peter Lynch (PEG)
¥1,024.01
-46.6%
EPS × Growth% (PEG = 1 is fair)
EPS=82.25, g=12.5%
EV/EBITDA
¥2,820.86
+47.2%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=50.74B
Dividend Discount (DDM)
¥2,265.86
+18.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.96, r=10%, g=8%
Book Value (P/B)
¥454.92
-76.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1070.39, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥1,916.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 12.5%
Margin of Safety
¥879.82
-54.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1173.1, 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.