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.