The Kodensha,Co.,Ltd.

1948 TSE Construction Construction
TSE Standard
¥11,430.00
+0.09%
Delayed · cached 15 min

Fair value analysis

1948
The Kodensha,Co.,Ltd.
ConstructionConstruction
¥11,430.00
Close used for this calculation
¥6,887.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability19/25
Returns7/25
Balance Sheet18/25
Efficiency8/25
Growth12/25
Good
Quality radar
52Prof.19/25Ret.7/25Eff.8/25B.Sht18/25Growth12/25

Consensus fair value

¥6,887.12
Above FV
▼ -39.7% against the close used
Model range ¥4,368.61 – ¥9,728.40
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¥4,368.61Fair value¥6,887.12Bull¥9,728.40
FairClose
52-week traded range
52W low ¥2,390.0052W high ¥11,490.00

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

Valuation summary

Trading above the consensus fair value

The Kodensha,Co.,Ltd. closed at ¥11,430.00, 66.0% above the consensus fair value of ¥6,887.12 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 35.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,361.68
-35.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,571.81
-60.0%
√(22.5 × EPS × BVPS)
EPS=324.28, BVPS=2864.66 · outside Graham range (P/E 35.3, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥6,485.60
-43.3%
EPS × 20x (sector P/E)
EPS=324.28, Sector P/E=20x
Peter Lynch (PEG)
¥9,728.40
-14.9%
EPS × Growth% (PEG = 1 is fair)
EPS=324.28, g=30%
EV/EBITDA
¥8,399.91
-26.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.1B
Book Value (P/B)
¥4,368.61
-61.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2864.66, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥11,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 73.9%
Margin of Safety
¥4,604.77
-59.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6139.7, 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.