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¥756.31Fair value¥1,722.23Bull¥2,968.80
FairClose
52-week traded range
52W low ¥413.0052W high ¥656.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYODO PUBLIC RELATIONS CO.,LTD. closed at ¥558.00, 67.6% below the consensus fair value of ¥1,722.23 drawn from 9 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 5.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,964.26
+252.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,030.49
+84.7%
√(22.5 × EPS × BVPS)
EPS=98.96, BVPS=476.92
P/E Fair Value
¥1,979.20
+254.7%
EPS × 20x (sector P/E)
EPS=98.96, Sector P/E=20x
Peter Lynch (PEG)
¥2,968.80
+432.0%
EPS × Growth% (PEG = 1 is fair)
EPS=98.96, g=30%
EV/EBITDA
¥2,788.73
+399.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.36B
Dividend Discount (DDM)
¥756.31
+35.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.01, r=10%, g=8%
Book Value (P/B)
¥1,991.15
+256.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=476.92, ROE=22.7%, g=6%, r=10%
Reverse DCF
¥558.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 59.9%
Margin of Safety
¥1,243.49
+122.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1657.98, 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.