KANEKO SEEDS CO.,LTD.

1376 TSE Agriculture Fishery, Agriculture and Forestry
TSE Standard
¥1,541.00
-0.64%
Delayed · cached 15 min

Fair value analysis

1376
KANEKO SEEDS CO.,LTD.
AgricultureFishery, Agriculture and Forestry
¥1,541.00
Close used for this calculation
¥2,005.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability6/25
Returns11/25
Balance Sheet5/25
Efficiency20/25
Growth14/25
Average
Quality radar
42Prof.6/25Ret.11/25Eff.20/25B.Sht5/25Growth14/25

Consensus fair value

¥2,005.11
Below FV
▲ +30.1% against the close used
Model range ¥190.91 – ¥2,570.63
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¥190.91Fair value¥2,005.11Bull¥2,570.63
FairClose
52-week traded range
52W low ¥1,367.0052W high ¥1,810.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KANEKO SEEDS CO.,LTD. closed at ¥1,541.00, 23.1% below the consensus fair value of ¥2,005.11 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,250.42
+46.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,570.63
+66.8%
√(22.5 × EPS × BVPS)
EPS=120.07, BVPS=2446.03
P/E Fair Value
¥2,401.40
+55.8%
EPS × 20x (sector P/E)
EPS=120.07, Sector P/E=20x
Peter Lynch (PEG)
¥190.91
-87.6%
EPS × Growth% (PEG = 1 is fair)
EPS=120.07, g=1.6%
EV/EBITDA
¥1,977.52
+28.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.26B
Dividend Discount (DDM)
¥611.05
-60.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.93, r=10%, g=2%
Book Value (P/B)
¥733.81
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2446.03, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥1,541.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: -1.6%
Margin of Safety
¥1,805.61
+17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2407.48, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.