KOSHIDAKA HOLDINGS Co.,LTD.

2157 TSE Industrials Services
TSE Prime
¥977.00
-1.01%
Delayed · cached 15 min

Fair value analysis

2157
KOSHIDAKA HOLDINGS Co.,LTD.
IndustrialsServices
¥977.00
Close used for this calculation
¥1,273.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability6/25
Returns20/25
Balance Sheet12/25
Efficiency18/25
Growth11/25
Good
Quality radar
56Prof.6/25Ret.20/25Eff.18/25B.Sht12/25Growth11/25

Consensus fair value

¥1,273.30
Below FV
▲ +30.3% against the close used
Model range ¥306.44 – ¥1,867.17
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¥306.44Fair value¥1,273.30Bull¥1,867.17
FairClose
52-week traded range
52W low ¥919.0052W high ¥1,484.00

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

Valuation summary

Trading below the consensus fair value

KOSHIDAKA HOLDINGS Co.,LTD. closed at ¥977.00, 23.3% below the consensus fair value of ¥1,273.30 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,475.97
+51.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥783.87
-19.8%
√(22.5 × EPS × BVPS)
EPS=64.01, BVPS=426.64 · outside Graham range (P/E 15.3, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,280.20
+31.0%
EPS × 20x (sector P/E)
EPS=64.01, Sector P/E=20x
EV/EBITDA
¥1,867.17
+91.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.06B
Dividend Discount (DDM)
¥306.44
-68.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.03, r=10%, g=2%
Book Value (P/B)
¥798.42
-18.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=426.64, ROE=16.1%, g=3%, r=10%
Reverse DCF
¥977.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 0%
Margin of Safety
¥885.01
-9.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1180.01, 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.