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¥127.64Fair value¥537.48Bull¥694.40
FairClose
52-week traded range
52W low ¥309.0052W high ¥395.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KURAUDIA HOLDINGS CO.,LTD. closed at ¥355.00, 34.0% below the consensus fair value of ¥537.48 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥684.49
+92.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥585.13
+64.8%
√(22.5 × EPS × BVPS)
EPS=34.72, BVPS=438.27
P/E Fair Value
¥694.40
+95.6%
EPS × 20x (sector P/E)
EPS=34.72, Sector P/E=20x
EV/EBITDA
¥335.55
-5.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=768.76M
Dividend Discount (DDM)
¥127.64
-64.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥313.68
-11.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=438.27, ROE=8%, g=3%, r=10%
Reverse DCF
¥355.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 0%
Margin of Safety
¥491.01
+38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=654.67, 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.