KENKO Mayonnaise Co.,Ltd.

2915 TSE Consumer Staples Foods
TSE Prime
¥2,042.00
+0.99%
Delayed · cached 15 min

Fair value analysis

2915
KENKO Mayonnaise Co.,Ltd.
Consumer StaplesFoods
¥2,042.00
Close used for this calculation
¥3,399.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Strong
Quality radar
73Prof.17/25Ret.15/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥3,399.41
Below FV
▲ +66.5% against the close used
Model range ¥377.97 – ¥8,271.55
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¥377.97Fair value¥3,399.41Bull¥8,271.55
FairClose
52-week traded range
52W low ¥1,806.0052W high ¥2,334.00

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

Valuation summary

Trading below the consensus fair value

KENKO Mayonnaise Co.,Ltd. closed at ¥2,042.00, 39.9% below the consensus fair value of ¥3,399.41 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥377.97
-81.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,588.44
+75.7%
√(22.5 × EPS × BVPS)
EPS=198.99, BVPS=2876.06
P/E Fair Value
¥3,979.80
+94.9%
EPS × 20x (sector P/E)
EPS=198.99, Sector P/E=20x
Peter Lynch (PEG)
¥4,911.07
+140.5%
EPS × Growth% (PEG = 1 is fair)
EPS=198.99, g=24.7%
EV/EBITDA
¥8,271.55
+305.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.91B
Dividend Discount (DDM)
¥3,616.79
+77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.98, r=10%, g=8%
Book Value (P/B)
¥862.82
-57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2876.06, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥2,042.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 24.7%
Margin of Safety
¥1,986.55
-2.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2648.74, 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.