Kohjin Bio Co.,Ltd.

177A TSE Chemicals Chemicals
TSE Growth
¥832.00
+0.48%
Delayed · cached 15 min

Fair value analysis

177A
Kohjin Bio Co.,Ltd.
ChemicalsChemicals
¥832.00
Close used for this calculation
¥922.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability14/25
Returns10/25
Balance Sheet8/25
Efficiency14/25
Growth17/25
Average
Quality radar
46Prof.14/25Ret.10/25Eff.14/25B.Sht8/25Growth17/25

Consensus fair value

¥922.04
Near FV
▲ +10.8% against the close used
Model range ¥127.30 – ¥1,129.98
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¥127.30Fair value¥922.04Bull¥1,129.98
FairClose
52-week traded range
52W low ¥828.0052W high ¥1,678.00

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

Valuation summary

Trading close to the consensus fair value

Kohjin Bio Co.,Ltd. closed at ¥832.00, 9.8% below the consensus fair value of ¥922.04 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 16.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥920.45
+10.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,129.98
+35.8%
√(22.5 × EPS × BVPS)
EPS=49.11, BVPS=1155.56
P/E Fair Value
¥982.20
+18.1%
EPS × 20x (sector P/E)
EPS=49.11, Sector P/E=20x
Peter Lynch (PEG)
¥940.95
+13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=49.11, g=19.2%
EV/EBITDA
¥1,105.73
+32.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=737.68M
Dividend Discount (DDM)
¥127.30
-84.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=2%
Book Value (P/B)
¥214.60
-74.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1155.56, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥832.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: -19.2%
Margin of Safety
¥758.16
-8.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1010.88, 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.