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¥900.80Fair value¥1,843.96Bull¥3,350.22
FairClose
52-week traded range
52W low ¥1,043.0052W high ¥2,435.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kanro Inc. closed at ¥1,066.00, 42.2% below the consensus fair value of ¥1,843.96 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,591.49
+49.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥900.80
-15.5%
√(22.5 × EPS × BVPS)
EPS=80.18, BVPS=449.79 · outside Graham range (P/E 13.3, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,603.60
+50.4%
EPS × 20x (sector P/E)
EPS=80.18, Sector P/E=20x
Peter Lynch (PEG)
¥2,405.40
+125.6%
EPS × Growth% (PEG = 1 is fair)
EPS=80.18, g=30%
EV/EBITDA
¥2,669.41
+150.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.3B
Dividend Discount (DDM)
¥3,350.22
+214.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.04, r=10%, g=8%
Book Value (P/B)
¥1,326.88
+24.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=449.79, ROE=17.8%, g=6%, r=10%
Reverse DCF
¥1,066.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 40%
Margin of Safety
¥1,023.97
-3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1365.3, 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.