Kanro Inc.

2216 TSE Consumer Staples Foods
TSE Standard
¥1,066.00
-0.93%
Delayed · cached 15 min

Fair value analysis

2216
Kanro Inc.
Consumer StaplesFoods
¥1,066.00
Close used for this calculation
¥1,843.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns19/25
Balance Sheet6/25
Efficiency20/25
Growth25/25
Good
Quality radar
64Prof.19/25Ret.19/25Eff.20/25B.Sht6/25Growth25/25

Consensus fair value

¥1,843.96
Below FV
▲ +73.0% against the close used
Model range ¥900.80 – ¥3,350.22
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.

Educational data only. Not a recommendation to buy, sell or hold any security.