DAI-ICHI CUTTER KOGYO K.K.

1716 TSE Construction Construction
TSE Standard
¥1,366.00
-0.87%
Delayed · cached 15 min

Fair value analysis

1716
DAI-ICHI CUTTER KOGYO K.K.
ConstructionConstruction
¥1,366.00
Close used for this calculation
¥1,789.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability10/25
Returns13/25
Balance Sheet23/25
Efficiency23/25
Growth14/25
Strong
Quality radar
69Prof.10/25Ret.13/25Eff.23/25B.Sht23/25Growth14/25

Consensus fair value

¥1,789.35
Below FV
▲ +31.0% against the close used
Model range ¥510.30 – ¥2,354.20
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¥510.30Fair value¥1,789.35Bull¥2,354.20
FairClose
52-week traded range
52W low ¥1,273.0052W high ¥1,621.00

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

Valuation summary

Trading below the consensus fair value

DAI-ICHI CUTTER KOGYO K.K. closed at ¥1,366.00, 23.7% below the consensus fair value of ¥1,789.35 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,579.39
+15.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,126.56
+55.7%
√(22.5 × EPS × BVPS)
EPS=117.71, BVPS=1707.5
P/E Fair Value
¥2,354.20
+72.3%
EPS × 20x (sector P/E)
EPS=117.71, Sector P/E=20x
Peter Lynch (PEG)
¥774.53
-43.3%
EPS × Growth% (PEG = 1 is fair)
EPS=117.71, g=6.6%
EV/EBITDA
¥2,136.63
+56.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.43B
Dividend Discount (DDM)
¥510.30
-62.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.02, r=10%, g=2%
Book Value (P/B)
¥1,000.11
-26.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1707.5, ROE=7.1%, g=3%, r=10%
Reverse DCF
¥1,366.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: -6.6%
Margin of Safety
¥1,515.04
+10.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2020.05, 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.