KAMEDA SEIKA CO.,LTD.

2220 TSE Consumer Staples Foods
TSE Prime
¥1,349.00
+0.67%
Delayed · cached 15 min

Fair value analysis

2220
KAMEDA SEIKA CO.,LTD.
Consumer StaplesFoods
¥1,349.00
Close used for this calculation
¥2,782.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
89/100
Profitability23/25
Returns25/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
89Prof.23/25Ret.25/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥2,782.25
Below FV
▲ +106.2% against the close used
Model range ¥1,390.27 – ¥11,690.70
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.

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