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¥2,260.10Fair value¥5,189.41Bull¥11,357.79
FairClose
52-week traded range
52W low ¥1,537.5052W high ¥2,830.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
K&O Energy Group Inc. closed at ¥1,926.00, 62.9% below the consensus fair value of ¥5,189.41 drawn from 9 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,734.04
+197.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,269.62
+173.6%
√(22.5 × EPS × BVPS)
EPS=313.99, BVPS=3930.61
P/E Fair Value
¥6,279.80
+226.1%
EPS × 20x (sector P/E)
EPS=313.99, Sector P/E=20x
Peter Lynch (PEG)
¥9,419.70
+389.1%
EPS × Growth% (PEG = 1 is fair)
EPS=313.99, g=30%
EV/EBITDA
¥11,357.79
+489.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.89B
Dividend Discount (DDM)
¥2,912.11
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.93, r=10%, g=8%
Book Value (P/B)
¥2,260.10
+17.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3930.61, ROE=8.3%, g=6%, r=10%
Reverse DCF
¥1,926.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 31%
Margin of Safety
¥4,320.87
+124.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5761.15, 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.