Katakura & Co-op Agri Corporation
TSE Standard
¥1,080.00
-1.55%
Delayed · cached 15 min
Fair value analysis
4031
Katakura & Co-op Agri Corporation
¥1,080.00
Close used for this calculation
¥2,153.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
¥2,153.37
Below FV▲ +99.4% against the close used
Model range ¥254.75 – ¥3,565.68
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¥254.75Fair value¥2,153.37Bull¥3,565.68
FairClose
52-week traded range
52W low ¥856.0052W high ¥1,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Katakura & Co-op Agri Corporation closed at ¥1,080.00, 49.8% below the consensus fair value of ¥2,153.37 drawn from 3 valuation models.
Financial DNA score 26/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,565.68
+230.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥653.13
-39.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.94B
Dividend Discount (DDM)
¥254.75
-76.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.98, r=10%, g=2%
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.