KODAMA CHEMICAL INDUSTRY CO.,LTD.
TSE Standard
¥648.00
-4.28%
Delayed · cached 15 min
Fair value analysis
4222
KODAMA CHEMICAL INDUSTRY CO.,LTD.
¥648.00
Close used for this calculation
¥1,228.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
86/100
Quality radar
Consensus fair value
¥1,228.78
Below FV▲ +89.6% against the close used
Model range ¥538.88 – ¥7,183.73
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¥538.88Fair value¥1,228.78Bull¥7,183.73
FairClose
52-week traded range
52W low ¥550.0052W high ¥1,411.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KODAMA CHEMICAL INDUSTRY CO.,LTD. closed at ¥648.00, 47.3% below the consensus fair value of ¥1,228.78 drawn from 3 valuation models.
Financial DNA score 86/100 — Exceptional. P/E of 0.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,228.78
+89.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥7,183.73
+1,008.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.03B
Dividend Discount (DDM)
¥538.88
-16.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=8%
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.