Kakaku.com,Inc.
TSE Prime
¥3,796.00
+2.73%
Delayed · cached 15 min
Fair value analysis
2371
Kakaku.com,Inc.
¥3,796.00
Close used for this calculation
¥1,984.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
¥1,984.31
Above FV▼ -47.7% against the close used
Model range ¥673.90 – ¥2,212.18
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¥673.90Fair value¥1,984.31Bull¥2,212.18
FairClose
52-week traded range
52W low ¥1,572.5052W high ¥3,796.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kakaku.com,Inc. closed at ¥3,796.00, 91.3% above the consensus fair value of ¥1,984.31 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 39.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,212.18
-41.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
¥812.08
-78.6%
√(22.5 × EPS × BVPS)
EPS=95.05, BVPS=308.37 · outside Graham range (P/E 39.9, P/B 12.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,901.00
-49.9%
EPS × 20x (sector P/E)
EPS=95.05, Sector P/E=20x
Peter Lynch (PEG)
¥673.90
-82.2%
EPS × Growth% (PEG = 1 is fair)
EPS=95.05, g=7.1%
EV/EBITDA
¥2,093.69
-44.8%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=31.59B
Dividend Discount (DDM)
¥1,843.98
-51.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.11, r=10%, g=7.1%
Book Value (P/B)
¥1,827.08
-51.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=308.37, ROE=29.7%, g=6%, r=10%
Reverse DCF
¥3,796.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.5% | Historical: 7.1%
Margin of Safety
¥1,231.32
-67.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1641.75, 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.