Japan Process Development Co.,Ltd.
TSE Standard
¥1,971.00
+0.25%
Delayed · cached 15 min
Fair value analysis
9651
Japan Process Development Co.,Ltd.
¥1,971.00
Close used for this calculation
¥2,310.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
¥2,310.44
Below FV▲ +17.2% against the close used
Model range ¥356.24 – ¥4,108.35
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¥356.24Fair value¥2,310.44Bull¥4,108.35
FairClose
52-week traded range
52W low ¥1,504.0052W high ¥2,111.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Japan Process Development Co.,Ltd. closed at ¥1,971.00, 14.7% below the consensus fair value of ¥2,310.44 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 16.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥356.24
-81.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,782.58
-9.6%
√(22.5 × EPS × BVPS)
EPS=117.51, BVPS=1201.83 · outside Graham range (P/E 16.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,350.20
+19.2%
EPS × 20x (sector P/E)
EPS=117.51, Sector P/E=20x
Peter Lynch (PEG)
¥1,869.58
-5.1%
EPS × Growth% (PEG = 1 is fair)
EPS=117.51, g=15.9%
EV/EBITDA
¥2,841.82
+44.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.53B
Dividend Discount (DDM)
¥4,108.35
+108.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.08, r=10%, g=8%
Book Value (P/B)
¥1,201.83
-39.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1201.83, ROE=10%, g=6%, r=10%
Reverse DCF
¥1,971.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 15.9%
Margin of Safety
¥1,122.25
-43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1496.34, 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.