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¥52.75Fair value¥101.30Bull¥123.43
FairClose
52-week traded range
52W low ¥105.0052W high ¥154.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Japan Communications Inc. closed at ¥118.00, 16.5% above the consensus fair value of ¥101.30 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 25.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥117.52
-0.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥52.75
-55.3%
√(22.5 × EPS × BVPS)
EPS=4.58, BVPS=27 · outside Graham range (P/E 25.8, P/B 4.4) — asset-light, treat as a rough floor
P/E Fair Value
¥91.60
-22.4%
EPS × 20x (sector P/E)
EPS=4.58, Sector P/E=20x
Peter Lynch (PEG)
¥123.43
+4.6%
EPS × Growth% (PEG = 1 is fair)
EPS=4.58, g=27%
EV/EBITDA
¥120.35
+2.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.45B
Book Value (P/B)
¥85.06
-27.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27, ROE=18.6%, g=6%, r=10%
Reverse DCF
¥118.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 27%
Margin of Safety
¥65.47
-44.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=87.29, 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.