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¥137.88Fair value¥2,846.20Bull¥4,011.20
FairClose
52-week traded range
52W low ¥1,526.0052W high ¥1,997.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KURIYAMA HOLDINGS CORPORATION closed at ¥1,730.00, 39.2% below the consensus fair value of ¥2,846.20 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥137.88
-92.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,363.66
+94.4%
√(22.5 × EPS × BVPS)
EPS=200.56, BVPS=2507.25
P/E Fair Value
¥4,011.20
+131.9%
EPS × 20x (sector P/E)
EPS=200.56, Sector P/E=20x
Peter Lynch (PEG)
¥200.56
-88.4%
EPS × Growth% (PEG = 1 is fair)
EPS=200.56, g=1%
EV/EBITDA
¥2,587.28
+49.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=5.87B
Dividend Discount (DDM)
¥778.63
-55.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.07, r=10%, g=2%
Book Value (P/B)
¥1,934.16
+11.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2507.25, ROE=8.4%, g=3%, r=10%
Reverse DCF
¥1,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 1%
Margin of Safety
¥1,878.19
+8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2504.25, 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.