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¥8,711.72Fair value¥14,720.99Bull¥18,085.12
FairClose
52-week traded range
52W low ¥6,730.0052W high ¥11,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KURABO INDUSTRIES LTD. closed at ¥10,620.00, 27.9% below the consensus fair value of ¥14,720.99 drawn from 9 valuation models.
Financial DNA score 63/100 — 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
¥15,519.75
+46.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥12,081.51
+13.8%
√(22.5 × EPS × BVPS)
EPS=781.89, BVPS=8296.88
P/E Fair Value
¥15,637.80
+47.2%
EPS × 20x (sector P/E)
EPS=781.89, Sector P/E=20x
Peter Lynch (PEG)
¥18,085.12
+70.3%
EPS × Growth% (PEG = 1 is fair)
EPS=781.89, g=23.1%
EV/EBITDA
¥15,096.74
+42.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.2B
Dividend Discount (DDM)
¥16,573.57
+56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=306.92, r=10%, g=8%
Book Value (P/B)
¥8,711.72
-18.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8296.88, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥10,620.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 23.1%
Margin of Safety
¥10,809.77
+1.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14413.02, 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.