Koryojyuhan Co.,Ltd.

3495 TSE Real Estate Real Estate
TSE Standard
¥2,260.00
-0.92%
Delayed · cached 15 min

Fair value analysis

3495
Koryojyuhan Co.,Ltd.
Real EstateReal Estate
¥2,260.00
Close used for this calculation
¥6,422.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability19/25
Returns21/25
Balance Sheet7/25
Efficiency23/25
Growth23/25
Strong
Quality radar
70Prof.19/25Ret.21/25Eff.23/25B.Sht7/25Growth23/25

Consensus fair value

¥6,422.53
Below FV
▲ +184.2% against the close used
Model range ¥2,965.57 – ¥9,917.51
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¥2,965.57Fair value¥6,422.53Bull¥9,917.51
FairClose
52-week traded range
52W low ¥2,260.0052W high ¥2,629.00

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

Valuation summary

Trading below the consensus fair value

Koryojyuhan Co.,Ltd. closed at ¥2,260.00, 64.8% below the consensus fair value of ¥6,422.53 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,309.80
+223.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,305.94
+90.5%
√(22.5 × EPS × BVPS)
EPS=368.27, BVPS=2237.62
P/E Fair Value
¥7,365.40
+225.9%
EPS × 20x (sector P/E)
EPS=368.27, Sector P/E=20x
Peter Lynch (PEG)
¥9,917.51
+338.8%
EPS × Growth% (PEG = 1 is fair)
EPS=368.27, g=26.9%
EV/EBITDA
¥6,534.18
+189.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
¥2,965.57
+31.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.92, r=10%, g=8%
Book Value (P/B)
¥6,545.05
+189.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2237.62, ROE=17.7%, g=6%, r=10%
Reverse DCF
¥2,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 26.9%
Margin of Safety
¥4,745.29
+110.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6327.05, 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.