KUDO CORPORATION

1764 TSE Construction Construction
TSE Standard
¥2,680.00
+0.15%
Delayed · cached 15 min

Fair value analysis

1764
KUDO CORPORATION
ConstructionConstruction
¥2,680.00
Close used for this calculation
¥6,542.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability11/25
Returns15/25
Balance Sheet0/25
Efficiency25/25
Growth16/25
Good
Quality radar
51Prof.11/25Ret.15/25Eff.25/25B.Sht0/25Growth16/25

Consensus fair value

¥6,542.09
Below FV
▲ +144.1% against the close used
Model range ¥3,089.85 – ¥7,773.20
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¥3,089.85Fair value¥6,542.09Bull¥7,773.20
FairClose
52-week traded range
52W low ¥2,625.0052W high ¥3,410.00

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

Valuation summary

Trading below the consensus fair value

KUDO CORPORATION closed at ¥2,680.00, 59.0% below the consensus fair value of ¥6,542.09 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,263.59
+171.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,148.20
+129.4%
√(22.5 × EPS × BVPS)
EPS=388.66, BVPS=4322.58
P/E Fair Value
¥7,773.20
+190.0%
EPS × 20x (sector P/E)
EPS=388.66, Sector P/E=20x
Peter Lynch (PEG)
¥3,089.85
+15.3%
EPS × Growth% (PEG = 1 is fair)
EPS=388.66, g=8%
EV/EBITDA
¥7,041.28
+162.7%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=934.59M
Dividend Discount (DDM)
¥6,167.16
+130.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=117.12, r=10%, g=8%
Book Value (P/B)
¥3,566.13
+33.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4322.58, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥2,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 8%
Margin of Safety
¥5,296.25
+97.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7061.66, 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.