¥481.34
Near FV▼ -0.5% against the close used
Model range ¥227.22 – ¥728.59
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥227.22Fair value¥481.34Bull¥728.59
FairClose
52-week traded range
52W low ¥445.0052W high ¥577.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Kanamic Network Co.,LTD closed at ¥484.00, 0.6% above the consensus fair value of ¥481.34 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 20.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥480.97
-0.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥227.22
-53.1%
√(22.5 × EPS × BVPS)
EPS=23.42, BVPS=97.98 · outside Graham range (P/E 20.7, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
¥468.40
-3.2%
EPS × 20x (sector P/E)
EPS=23.42, Sector P/E=20x
Peter Lynch (PEG)
¥414.07
-14.4%
EPS × Growth% (PEG = 1 is fair)
EPS=23.42, g=17.7%
EV/EBITDA
¥728.59
+50.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.94B
Dividend Discount (DDM)
¥405.11
-16.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.5, r=10%, g=8%
Book Value (P/B)
¥494.78
+2.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=97.98, ROE=26.2%, g=6%, r=10%
Reverse DCF
¥484.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 17.7%
Margin of Safety
¥294.15
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=392.2, 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.