¥939.65
Above FV▼ -16.5% against the close used
Model range ¥174.16 – ¥1,532.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥174.16Fair value¥939.65Bull¥1,532.91
FairClose
52-week traded range
52W low ¥1,018.0052W high ¥1,215.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
KIBUN FOODS INC. closed at ¥1,125.00, 19.7% above the consensus fair value of ¥939.65 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 23.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥174.16
-84.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,104.11
-1.9%
√(22.5 × EPS × BVPS)
EPS=48.16, BVPS=1125 · outside Graham range (P/E 23.4, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥963.20
-14.4%
EPS × 20x (sector P/E)
EPS=48.16, Sector P/E=20x
Peter Lynch (PEG)
¥615.00
-45.3%
EPS × Growth% (PEG = 1 is fair)
EPS=48.16, g=12.8%
EV/EBITDA
¥1,532.91
+36.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.48B
Dividend Discount (DDM)
¥255.32
-77.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.03, r=10%, g=2%
Book Value (P/B)
¥273.21
-75.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1125, ROE=4.7%, g=3%, r=10%
Reverse DCF
¥1,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: -12.8%
Margin of Safety
¥560.37
-50.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=747.16, 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.