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¥532.59Fair value¥1,749.56Bull¥2,134.48
FairClose
52-week traded range
52W low ¥2,463.0052W high ¥3,070.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kakiyasu Honten Co.,Ltd. closed at ¥2,480.00, 41.7% above the consensus fair value of ¥1,749.56 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 29.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,115.75
-14.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,757.47
-29.1%
√(22.5 × EPS × BVPS)
EPS=84.69, BVPS=1620.92 · outside Graham range (P/E 29.3, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,693.80
-31.7%
EPS × 20x (sector P/E)
EPS=84.69, Sector P/E=20x
Peter Lynch (PEG)
¥1,434.65
-42.2%
EPS × Growth% (PEG = 1 is fair)
EPS=84.69, g=16.9%
EV/EBITDA
¥2,134.48
-13.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.04B
Dividend Discount (DDM)
¥1,084.57
-56.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.06, r=10%, g=2%
Book Value (P/B)
¥532.59
-78.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1620.92, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥2,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: -16.9%
Margin of Safety
¥1,391.76
-43.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1855.67, 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.