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¥574.13Fair value¥4,097.50Bull¥7,604.00
FairClose
52-week traded range
52W low ¥1,807.0052W high ¥2,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KUZE CO.,LTD. closed at ¥1,900.00, 53.6% below the consensus fair value of ¥4,097.50 drawn from 8 valuation models.
Financial DNA score 61/100 — Good. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,956.14
+108.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,226.23
+122.4%
√(22.5 × EPS × BVPS)
EPS=380.2, BVPS=2087.91
P/E Fair Value
¥7,604.00
+300.2%
EPS × 20x (sector P/E)
EPS=380.2, Sector P/E=20x
EV/EBITDA
¥5,352.65
+181.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.58B
Dividend Discount (DDM)
¥574.13
-69.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.03, r=10%, g=2%
Book Value (P/B)
¥5,070.64
+166.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2087.91, ROE=20%, g=3%, r=10%
Reverse DCF
¥1,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥3,946.59
+107.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5262.12, 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.