WJRYY

$19.86+$0.33 (+1.69%)prev close

Change$-1.04

Fair-value model

Consensus-seeded revenue, margins, and exit multiples. This is a scenario tool, not investment advice.

Years of analysisAssumption entries

Metric	Historical average			My assumptions
Metric	1 year	5 years	10 years	Low	Mid	High
ROIC %	6.0%			—	—	—
Rev. Growth %	14.6%	16.9%		Rev. Growth Low%	Rev. Growth Mid%	Rev. Growth High%
Profit Margin %	6.9%	3.0%	1.5%	Profit Margin Low%	Profit Margin Mid%	Profit Margin High%
Free Cash Flow Margin %	4.3%	-1.0%	-2.2%	Free Cash Flow Margin Low%	Free Cash Flow Margin Mid%	Free Cash Flow Margin High%
Exit P/E	—	—	—	Exit P/E Low×	Exit P/E Mid×	Exit P/E High×
Exit P/FCF	—	—	—	Exit P/FCF Low×	Exit P/FCF Mid×	Exit P/FCF High×
Desired Annual Return %	—	—	—	Desired Annual Return Low%	Desired Annual Return Mid%	Desired Annual Return High%

Low

Multiple of earnings (P/E): $26.12
IRR at today’s price (P/E): +92.2%
Fair buy price today (P/E): -$2,585.26
Multiple of cash flow (P/FCF): —
IRR at today’s price (P/FCF): —
Fair buy price today (P/FCF): —

At today's price, your expected annual return is +92.2% on the P/E track.

Mid

Multiple of earnings (P/E): $27.23
IRR at today’s price (P/E): +92.3%
Fair buy price today (P/E): -$2,584.57
Multiple of cash flow (P/FCF): —
IRR at today’s price (P/FCF): —
Fair buy price today (P/FCF): —

At today's price, your expected annual return is +92.3% on the P/E track.

High

Multiple of earnings (P/E): $27.77
IRR at today’s price (P/E): +92.3%
Fair buy price today (P/E): -$2,584.24
Multiple of cash flow (P/FCF): —
IRR at today’s price (P/FCF): —
Fair buy price today (P/FCF): —

At today's price, your expected annual return is +92.3% on the P/E track.

Current price: $19.86Annual dividends: $98.89/shareNet cash / debt per share: -$2,976.37FMP DCF cross-reference: $183.21

Held by

portfolios on TandT

Bookmarked by

users

Avg position size

—

of holders' portfolios

13F filers

institutions

52-week range

$15.08 – $23.85

55% from low

Exchange

OTC Link

ADRC

P/E LTM (FWD)

0.1 (0.1)

Run the fair-value model →

P/S (TTM)

0.0

Analyst estimates (consensus)

Year	Est. revenue	Growth	Est. EPS	EPS range	Fwd P/E	# Analysts
2027	$1.88T	+0.3%	$233.66	$227.49–$240.78	0.1×	1
2028	$1.93T	+2.6%	$230.64	$224.55–$237.67	0.1×	1
2029	$1.98T	+2.9%	$232.45	$226.31–$239.54	0.1×	1
2030	$2.07T	+4.2%	$273.94	$266.71–$282.29	0.1×	1

Forward consensus · growth is YoY vs the prior fiscal-year estimate · Fwd P/E at the current price · source: Financial Modeling Prep

Earnings surprises

Beat consensus in 4 of the last 7 reported quarters

Reported	Est. EPS	Actual	Surprise
2026-08-05	$0.47	$0.53	+11.6%
2026-05-01	$0.03	$0.10	+200.1%
2026-02-03	$0.60	$0.49	-18.6%
2025-11-04	$0.60	$0.56	-6.8%
2025-08-05	$0.57	$0.67	+18.0%
2025-05-02	$-0.14	$-0.01	+96.2%
2025-01-31	$0.67	$0.60	-10.2%

DCF fair valuemodel estimate

Intrinsic value

$183.21

Price

$19.86

Implied upside

+823%

Peer comparison

Symbol	Price	Today	Mkt cap	P/E
WJRYYWest Japan Railway Company	$19.86	+1.69%	$9.0B	—
AHEXYAdecco Group AG	$15.06	+2.28%	$10.4B	—
ALNPFANA Holdings Inc.	$19.50	+0.00%	$8.5B	—
CMHHFChina Merchants Port Holdings Co., Ltd.	$2.03	-6.88%	$8.5B	—
CPCAYCathay Pacific Airways Limited	$9.13

WEST JAPAN RWY UNSP/ADR

Held by traders on TradeandTell

No one on the platform currently holds WJRYY.

Super investors & insiders

Institutions holding (13F)

No tracked institution reports a position in WJRYY as of their last filing.

Insider activity (SEC Form 4)

No recent Form 4 filings on EDGAR — either no insider transactions reported recently or this isn't a SEC-registered issuer.

Insider activity (SEC Form 4)

Stock splits

Execution date	Ratio
2024-04-09	2-for-1

Recent trades on TradeandTell

No one on the platform has traded WJRYY yet.