KANMONKAI Co.,Ltd.

3372 TSE Consumer Discretionary Retail Trade
TSE Standard
¥220.00
-0.45%
Delayed · cached 15 min

Fair value analysis

3372
KANMONKAI Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥220.00
Close used for this calculation
¥179.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability17/25
Returns7/25
Balance Sheet16/25
Efficiency10/25
Growth12/25
Good
Quality radar
50Prof.17/25Ret.7/25Eff.10/25B.Sht16/25Growth12/25

Consensus fair value

¥179.27
Above FV
▼ -18.5% against the close used
Model range ¥82.24 – ¥332.32
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¥82.24Fair value¥179.27Bull¥332.32
FairClose
52-week traded range
52W low ¥218.0052W high ¥260.00

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

Valuation summary

Trading above the consensus fair value

KANMONKAI Co.,Ltd. closed at ¥220.00, 22.7% above the consensus fair value of ¥179.27 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 24.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥110.09
-50.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥144.52
-34.3%
√(22.5 × EPS × BVPS)
EPS=9.03, BVPS=102.8 · outside Graham range (P/E 24.4, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥180.60
-17.9%
EPS × 20x (sector P/E)
EPS=9.03, Sector P/E=20x
Peter Lynch (PEG)
¥270.90
+23.1%
EPS × Growth% (PEG = 1 is fair)
EPS=9.03, g=30%
EV/EBITDA
¥332.32
+51.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=286.31M
Book Value (P/B)
¥82.24
-62.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=102.8, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥220.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 279%
Margin of Safety
¥108.80
-50.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=145.07, 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.