KYOWANISSEI CO.,LTD.

1981 TSE Construction Construction
TSE Standard
¥1,328.00
-0.67%
Delayed · cached 15 min

Fair value analysis

1981
KYOWANISSEI CO.,LTD.
ConstructionConstruction
¥1,328.00
Close used for this calculation
¥1,941.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability9/25
Returns11/25
Balance Sheet16/25
Efficiency25/25
Growth14/25
Good
Quality radar
61Prof.9/25Ret.11/25Eff.25/25B.Sht16/25Growth14/25

Consensus fair value

¥1,941.22
Below FV
▲ +46.2% against the close used
Model range ¥303.25 – ¥2,529.42
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¥303.25Fair value¥1,941.22Bull¥2,529.42
FairClose
52-week traded range
52W low ¥1,295.0052W high ¥1,690.00

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

Valuation summary

Trading below the consensus fair value

KYOWANISSEI CO.,LTD. closed at ¥1,328.00, 31.6% below the consensus fair value of ¥1,941.22 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,529.42
+90.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,272.63
+71.1%
√(22.5 × EPS × BVPS)
EPS=117.54, BVPS=1952.94
P/E Fair Value
¥2,350.80
+77.0%
EPS × 20x (sector P/E)
EPS=117.54, Sector P/E=20x
Peter Lynch (PEG)
¥303.25
-77.2%
EPS × Growth% (PEG = 1 is fair)
EPS=117.54, g=2.6%
EV/EBITDA
¥1,931.76
+45.5%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=1.74B
Dividend Discount (DDM)
¥692.15
-47.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.07, r=10%, g=2.6%
Book Value (P/B)
¥887.19
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1952.94, ROE=6.2%, g=3%, r=10%
Reverse DCF
¥1,328.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 2.6%
Margin of Safety
¥1,788.21
+34.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2384.28, 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.