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¥699.19Fair value¥1,648.29Bull¥2,054.91
FairClose
52-week traded range
52W low ¥1,166.0052W high ¥1,660.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kitazato Corporation closed at ¥1,393.00, 15.5% below the consensus fair value of ¥1,648.29 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,623.16
+16.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,059.30
-24.0%
√(22.5 × EPS × BVPS)
EPS=97.38, BVPS=512.13 · outside Graham range (P/E 14.3, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,947.60
+39.8%
EPS × 20x (sector P/E)
EPS=97.38, Sector P/E=20x
Peter Lynch (PEG)
¥699.19
-49.8%
EPS × Growth% (PEG = 1 is fair)
EPS=97.38, g=7.2%
EV/EBITDA
¥2,054.91
+47.5%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=6.05B
Dividend Discount (DDM)
¥1,556.55
+11.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.95, r=10%, g=7.2%
Book Value (P/B)
¥1,805.27
+29.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=512.13, ROE=20.1%, g=6%, r=10%
Reverse DCF
¥1,393.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 7.2%
Margin of Safety
¥1,157.51
-16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1543.35, 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.