DAIICHI KENSETSU CORPORATION

1799 TSE Construction Construction
TSE Standard
¥3,250.00
-1.52%
Delayed · cached 15 min

Fair value analysis

1799
DAIICHI KENSETSU CORPORATION
ConstructionConstruction
¥3,250.00
Close used for this calculation
¥5,216.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability17/25
Returns13/25
Balance Sheet23/25
Efficiency25/25
Growth22/25
Strong
Quality radar
78Prof.17/25Ret.13/25Eff.25/25B.Sht23/25Growth22/25

Consensus fair value

¥5,216.82
Below FV
▲ +60.5% against the close used
Model range ¥1,202.92 – ¥9,178.50
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¥1,202.92Fair value¥5,216.82Bull¥9,178.50
FairClose
52-week traded range
52W low ¥3,100.0052W high ¥4,510.00

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

Valuation summary

Trading below the consensus fair value

DAIICHI KENSETSU CORPORATION closed at ¥3,250.00, 37.7% below the consensus fair value of ¥5,216.82 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,656.93
-18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,275.98
+62.3%
√(22.5 × EPS × BVPS)
EPS=293.11, BVPS=4220.78
P/E Fair Value
¥5,862.20
+80.4%
EPS × 20x (sector P/E)
EPS=293.11, Sector P/E=20x
Peter Lynch (PEG)
¥5,598.40
+72.3%
EPS × Growth% (PEG = 1 is fair)
EPS=293.11, g=19.1%
EV/EBITDA
¥9,178.50
+182.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.09B
Dividend Discount (DDM)
¥8,634.60
+165.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.9, r=10%, g=8%
Book Value (P/B)
¥1,202.92
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4220.78, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥3,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 19.1%
Margin of Safety
¥3,448.78
+6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4598.37, 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.