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¥98.66Fair value¥2,281.15Bull¥3,606.63
FairClose
52-week traded range
52W low ¥1,233.3352W high ¥2,441.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KADOYA SESAME MILLS INCORPORATED closed at ¥2,384.00, 4.5% above the consensus fair value of ¥2,281.15 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 24.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,606.63
+51.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,734.04
-27.3%
√(22.5 × EPS × BVPS)
EPS=98.66, BVPS=1354.55 · outside Graham range (P/E 24.2, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,973.20
-17.2%
EPS × 20x (sector P/E)
EPS=98.66, Sector P/E=20x
Peter Lynch (PEG)
¥98.66
-95.9%
EPS × Growth% (PEG = 1 is fair)
EPS=98.66, g=1%
EV/EBITDA
¥1,768.93
-25.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.88B
Dividend Discount (DDM)
¥1,747.77
-26.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=137.08, r=10%, g=2%
Book Value (P/B)
¥870.78
-63.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1354.55, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥2,384.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: -1%
Margin of Safety
¥1,828.47
-23.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2437.96, 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.