Japan Airport Terminal Co.,ltd.
TSE Prime
¥5,409.00
-2.75%
Delayed · cached 15 min
Fair value analysis
9706
Japan Airport Terminal Co.,ltd.
¥5,409.00
Close used for this calculation
¥5,633.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
¥5,633.42
Near FV▲ +4.1% against the close used
Model range ¥1,213.78 – ¥7,156.82
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¥1,213.78Fair value¥5,633.42Bull¥7,156.82
FairClose
52-week traded range
52W low ¥4,141.0052W high ¥5,998.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Japan Airport Terminal Co.,ltd. closed at ¥5,409.00, 4.0% below the consensus fair value of ¥5,633.42 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 17.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,156.82
+32.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,998.35
-26.1%
√(22.5 × EPS × BVPS)
EPS=313.95, BVPS=2263.18 · outside Graham range (P/E 17.2, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥6,279.00
+16.1%
EPS × 20x (sector P/E)
EPS=313.95, Sector P/E=20x
EV/EBITDA
¥5,970.76
+10.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=74.84B
Dividend Discount (DDM)
¥1,213.78
-77.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.2, r=10%, g=2%
Book Value (P/B)
¥3,766.58
-30.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2263.18, ROE=14.6%, g=3%, r=10%
Reverse DCF
¥5,409.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 0%
Margin of Safety
¥4,358.54
-19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5811.39, 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.