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¥1,046.97Fair value¥3,222.54Bull¥5,024.57
FairClose
52-week traded range
52W low ¥2,646.0052W high ¥3,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KANDA TSUSHINKI CO.,LTD. closed at ¥2,986.00, 7.3% below the consensus fair value of ¥3,222.54 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,024.57
+68.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,185.31
+6.7%
√(22.5 × EPS × BVPS)
EPS=163.1, BVPS=2764.81
P/E Fair Value
¥3,262.00
+9.2%
EPS × 20x (sector P/E)
EPS=163.1, Sector P/E=20x
Peter Lynch (PEG)
¥1,598.38
-46.5%
EPS × Growth% (PEG = 1 is fair)
EPS=163.1, g=9.8%
EV/EBITDA
¥2,126.07
-28.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=505.91M
Dividend Discount (DDM)
¥1,046.97
-64.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.12, r=10%, g=2%
Book Value (P/B)
¥1,184.92
-60.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2764.81, ROE=6%, g=3%, r=10%
Reverse DCF
¥2,986.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: -9.8%
Margin of Safety
¥2,867.97
-4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3823.96, 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.