KRAFTIA CORPORATION

1959 TSE Construction Construction
TSE Prime
¥7,887.00
-0.84%
Delayed · cached 15 min

Fair value analysis

1959
KRAFTIA CORPORATION
ConstructionConstruction
¥7,887.00
Close used for this calculation
¥8,011.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns14/25
Balance Sheet21/25
Efficiency18/25
Growth11/25
Strong
Quality radar
68Prof.15/25Ret.14/25Eff.18/25B.Sht21/25Growth11/25

Consensus fair value

¥8,011.69
Near FV
▲ +1.6% against the close used
Model range ¥2,103.22 – ¥13,203.24
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¥2,103.22Fair value¥8,011.69Bull¥13,203.24
FairClose
52-week traded range
52W low ¥6,905.0052W high ¥10,565.00

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

Valuation summary

Trading close to the consensus fair value

KRAFTIA CORPORATION closed at ¥7,887.00, 1.6% below the consensus fair value of ¥8,011.69 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,103.22
-73.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,924.85
+0.5%
√(22.5 × EPS × BVPS)
EPS=566.25, BVPS=4929.38
P/E Fair Value
¥11,325.00
+43.6%
EPS × 20x (sector P/E)
EPS=566.25, Sector P/E=20x
Peter Lynch (PEG)
¥6,330.68
-19.7%
EPS × Growth% (PEG = 1 is fair)
EPS=566.25, g=11.2%
EV/EBITDA
¥13,203.24
+67.4%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=61.52B
Dividend Discount (DDM)
¥11,882.55
+50.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=220.05, r=10%, g=8%
Book Value (P/B)
¥7,640.53
-3.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4929.38, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥7,887.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 11.2%
Margin of Safety
¥5,338.27
-32.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7117.69, 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.