Komehyo Holdings Co.,Ltd.

2780 TSE Consumer Discretionary Retail Trade
TSE Standard
¥4,365.00
-1.69%
Delayed · cached 15 min

Fair value analysis

2780
Komehyo Holdings Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥4,365.00
Close used for this calculation
¥10,176.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability17/25
Returns21/25
Balance Sheet8/25
Efficiency23/25
Growth23/25
Strong
Quality radar
69Prof.17/25Ret.21/25Eff.23/25B.Sht8/25Growth23/25

Consensus fair value

¥10,176.08
Below FV
▲ +133.1% against the close used
Model range ¥5,727.75 – ¥15,521.24
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¥5,727.75Fair value¥10,176.08Bull¥15,521.24
FairClose
52-week traded range
52W low ¥2,672.0052W high ¥5,950.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Komehyo Holdings Co.,Ltd. closed at ¥4,365.00, 57.1% below the consensus fair value of ¥10,176.08 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,923.91
+127.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,193.70
+41.9%
√(22.5 × EPS × BVPS)
EPS=499.97, BVPS=3410.16
P/E Fair Value
¥9,999.40
+129.1%
EPS × 20x (sector P/E)
EPS=499.97, Sector P/E=20x
Peter Lynch (PEG)
¥12,424.25
+184.6%
EPS × Growth% (PEG = 1 is fair)
EPS=499.97, g=24.9%
EV/EBITDA
¥15,521.24
+255.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.6B
Dividend Discount (DDM)
¥5,727.75
+31.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=106.07, r=10%, g=8%
Book Value (P/B)
¥8,269.63
+89.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3410.16, ROE=15.7%, g=6%, r=10%
Reverse DCF
¥4,365.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 24.9%
Margin of Safety
¥6,529.25
+49.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8705.67, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.