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¥579.54Fair value¥2,751.14Bull¥4,079.91
FairClose
52-week traded range
52W low ¥951.0052W high ¥1,699.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KITANO CONSTRUCTION CORP. closed at ¥1,138.00, 58.6% below the consensus fair value of ¥2,751.14 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,849.13
+150.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,608.87
+129.3%
√(22.5 × EPS × BVPS)
EPS=143.54, BVPS=2107.41
P/E Fair Value
¥2,870.80
+152.3%
EPS × 20x (sector P/E)
EPS=143.54, Sector P/E=20x
Peter Lynch (PEG)
¥2,730.13
+139.9%
EPS × Growth% (PEG = 1 is fair)
EPS=143.54, g=19%
EV/EBITDA
¥4,079.91
+258.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.51B
Dividend Discount (DDM)
¥1,622.33
+42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.04, r=10%, g=8%
Book Value (P/B)
¥579.54
-49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2107.41, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥1,138.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 19%
Margin of Safety
¥2,082.20
+83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2776.27, 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.