Kewpie Corporation

2809 TSE Consumer Staples Foods
TSE Prime
¥4,545.00
-0.98%
Delayed · cached 15 min

Fair value analysis

2809
Kewpie Corporation
Consumer StaplesFoods
¥4,545.00
Close used for this calculation
¥3,693.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability15/25
Returns7/25
Balance Sheet19/25
Efficiency9/25
Growth9/25
Good
Quality radar
50Prof.15/25Ret.7/25Eff.9/25B.Sht19/25Growth9/25

Consensus fair value

¥3,693.60
Above FV
▼ -18.7% against the close used
Model range ¥2,155.96 – ¥6,397.28
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¥2,155.96Fair value¥3,693.60Bull¥6,397.28
FairClose
52-week traded range
52W low ¥3,880.0052W high ¥4,845.00

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

Valuation summary

Trading above the consensus fair value

Kewpie Corporation closed at ¥4,545.00, 23.1% above the consensus fair value of ¥3,693.60 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 20.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,326.74
-48.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,401.52
-25.2%
√(22.5 × EPS × BVPS)
EPS=220.63, BVPS=2330.77 · outside Graham range (P/E 20.6, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥4,412.60
-2.9%
EPS × 20x (sector P/E)
EPS=220.63, Sector P/E=20x
Peter Lynch (PEG)
¥3,106.47
-31.7%
EPS × Growth% (PEG = 1 is fair)
EPS=220.63, g=14.1%
EV/EBITDA
¥6,397.28
+40.8%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=52.92B
Dividend Discount (DDM)
¥3,460.56
-23.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=64.08, r=10%, g=8%
Book Value (P/B)
¥2,155.96
-52.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2330.77, ROE=9.7%, g=6%, r=10%
Reverse DCF
¥4,545.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 14.1%
Margin of Safety
¥2,535.22
-44.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3380.29, 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.