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¥4,180.69Fair value¥7,027.40Bull¥9,601.02
FairClose
52-week traded range
52W low ¥4,930.0052W high ¥8,525.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KINDEN CORPORATION closed at ¥6,756.00, 3.9% below the consensus fair value of ¥7,027.40 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,957.68
+3.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,135.98
-24.0%
√(22.5 × EPS × BVPS)
EPS=350.53, BVPS=3344.55 · outside Graham range (P/E 19.3, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥7,010.60
+3.8%
EPS × 20x (sector P/E)
EPS=350.53, Sector P/E=20x
Peter Lynch (PEG)
¥9,601.02
+42.1%
EPS × Growth% (PEG = 1 is fair)
EPS=350.53, g=27.4%
EV/EBITDA
¥8,937.91
+32.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=99.21B
Dividend Discount (DDM)
¥7,004.62
+3.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.72, r=10%, g=8%
Book Value (P/B)
¥4,180.69
-38.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3344.55, ROE=11%, g=6%, r=10%
Reverse DCF
¥6,756.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 27.4%
Margin of Safety
¥4,776.07
-29.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6368.09, 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.