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¥410.60Fair value¥1,587.99Bull¥2,112.18
FairClose
52-week traded range
52W low ¥833.0052W high ¥1,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kuroda Group Co.,Ltd. closed at ¥1,126.00, 29.1% below the consensus fair value of ¥1,587.99 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,112.18
+87.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,077.53
-4.3%
√(22.5 × EPS × BVPS)
EPS=82.95, BVPS=622.1 · outside Graham range (P/E 13.6, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,659.00
+47.3%
EPS × 20x (sector P/E)
EPS=82.95, Sector P/E=20x
Peter Lynch (PEG)
¥410.60
-63.5%
EPS × Growth% (PEG = 1 is fair)
EPS=82.95, g=5%
EV/EBITDA
¥2,043.75
+81.5%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=8.94B
Dividend Discount (DDM)
¥1,268.32
+12.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.03, r=10%, g=5%
Book Value (P/B)
¥486.59
-56.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=622.1, ROE=8.9%, g=5%, r=10%
Reverse DCF
¥1,126.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 5%
Margin of Safety
¥1,212.18
+7.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1616.24, 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.