Kuroda Group Co.,Ltd.

287A TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,126.00
-0.18%
Delayed · cached 15 min

Fair value analysis

287A
Kuroda Group Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,126.00
Close used for this calculation
¥1,587.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability9/25
Returns15/25
Balance Sheet13/25
Efficiency16/25
Growth14/25
Good
Quality radar
53Prof.9/25Ret.15/25Eff.16/25B.Sht13/25Growth14/25

Consensus fair value

¥1,587.99
Below FV
▲ +41.0% against the close used
Model range ¥410.60 – ¥2,112.18
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.

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