Kasumigaseki Capital Co.,Ltd.

3498 TSE Real Estate Real Estate
TSE Prime
¥7,130.00
-3.26%
Delayed · cached 15 min

Fair value analysis

3498
Kasumigaseki Capital Co.,Ltd.
Real EstateReal Estate
¥7,130.00
Close used for this calculation
¥11,566.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability21/25
Returns23/25
Balance Sheet13/25
Efficiency22/25
Growth25/25
Strong
Quality radar
79Prof.21/25Ret.23/25Eff.22/25B.Sht13/25Growth25/25

Consensus fair value

¥11,566.29
Below FV
▲ +62.2% against the close used
Model range ¥399.05 – ¥16,648.13
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¥399.05Fair value¥11,566.29Bull¥16,648.13
FairClose
52-week traded range
52W low ¥5,550.0052W high ¥10,060.00

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

Valuation summary

Trading below the consensus fair value

Kasumigaseki Capital Co.,Ltd. closed at ¥7,130.00, 38.4% below the consensus fair value of ¥11,566.29 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥399.05
-94.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,626.58
-35.1%
√(22.5 × EPS × BVPS)
EPS=520.37, BVPS=1828.21 · outside Graham range (P/E 13.7, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
¥10,407.40
+46.0%
EPS × 20x (sector P/E)
EPS=520.37, Sector P/E=20x
Peter Lynch (PEG)
¥15,611.10
+118.9%
EPS × Growth% (PEG = 1 is fair)
EPS=520.37, g=30%
EV/EBITDA
¥16,648.13
+133.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.91B
Dividend Discount (DDM)
¥12,975.17
+82.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=240.28, r=10%, g=8%
Book Value (P/B)
¥12,111.86
+69.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1828.21, ROE=32.5%, g=6%, r=10%
Reverse DCF
¥7,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 89.6%
Margin of Safety
¥3,858.26
-45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5144.34, 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.