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¥169.36Fair value¥2,305.33Bull¥4,810.73
FairClose
52-week traded range
52W low ¥2,871.0052W high ¥3,575.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
The Kaneshita Construction Co.,Ltd. closed at ¥3,310.00, 43.6% above the consensus fair value of ¥2,305.33 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 29.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥169.36
-94.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,810.73
+45.3%
√(22.5 × EPS × BVPS)
EPS=111.87, BVPS=9194.44
P/E Fair Value
¥2,237.40
-32.4%
EPS × 20x (sector P/E)
EPS=111.87, Sector P/E=20x
Peter Lynch (PEG)
¥3,356.10
+1.4%
EPS × Growth% (PEG = 1 is fair)
EPS=111.87, g=30%
EV/EBITDA
¥1,501.71
-54.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=176M
Dividend Discount (DDM)
¥2,698.97
-18.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=8%
Book Value (P/B)
¥1,103.33
-66.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9194.44, ROE=1.2%, g=6%, r=10%
Reverse DCF
¥3,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 51.3%
Margin of Safety
¥1,804.37
-45.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2405.83, 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.