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¥1,390.27Fair value¥2,782.25Bull¥11,690.70
FairClose
52-week traded range
52W low ¥1,180.0052W high ¥1,517.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KAMEDA SEIKA CO.,LTD. closed at ¥1,349.00, 51.5% below the consensus fair value of ¥2,782.25 drawn from 9 valuation models.
Financial DNA score 89/100 — Exceptional. P/E of 3.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,390.27
+3.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,775.01
+179.8%
√(22.5 × EPS × BVPS)
EPS=389.69, BVPS=1625.3
P/E Fair Value
¥7,793.80
+477.7%
EPS × 20x (sector P/E)
EPS=389.69, Sector P/E=20x
Peter Lynch (PEG)
¥11,690.70
+766.6%
EPS × Growth% (PEG = 1 is fair)
EPS=389.69, g=30%
EV/EBITDA
¥4,117.35
+205.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=17.09B
Dividend Discount (DDM)
¥3,562.17
+164.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.97, r=10%, g=8%
Book Value (P/B)
¥8,776.63
+550.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1625.3, ROE=27.6%, g=6%, r=10%
Reverse DCF
¥1,349.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 53.7%
Margin of Safety
¥3,239.77
+140.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4319.69, 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.