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¥135.98Fair value¥1,133.86Bull¥1,370.00
FairClose
52-week traded range
52W low ¥615.0052W high ¥764.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOSE R.E. Co.,Ltd. closed at ¥690.00, 39.1% below the consensus fair value of ¥1,133.86 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,283.86
+86.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,269.37
+84.0%
√(22.5 × EPS × BVPS)
EPS=68.5, BVPS=1045.45
P/E Fair Value
¥1,370.00
+98.6%
EPS × 20x (sector P/E)
EPS=68.5, Sector P/E=20x
Peter Lynch (PEG)
¥391.14
-43.3%
EPS × Growth% (PEG = 1 is fair)
EPS=68.5, g=5.7%
EV/EBITDA
¥135.98
-80.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=803.61M
Dividend Discount (DDM)
¥306.15
-55.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.01, r=10%, g=2%
Book Value (P/B)
¥552.60
-19.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1045.45, ROE=6.7%, g=3%, r=10%
Reverse DCF
¥690.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: -5.7%
Margin of Safety
¥980.81
+42.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1307.74, 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.