KOEI CHEMICAL COMPANY,LIMITED
TSE Standard
¥2,550.00
Delayed · cached 15 min
Fair value analysis
4367
KOEI CHEMICAL COMPANY,LIMITED
¥2,550.00
Close used for this calculation
¥3,176.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
¥3,176.43
Below FV▲ +24.6% against the close used
Model range ¥1,020.89 – ¥5,573.92
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¥1,020.89Fair value¥3,176.43Bull¥5,573.92
FairClose
52-week traded range
52W low ¥2,105.0052W high ¥3,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOEI CHEMICAL COMPANY,LIMITED closed at ¥2,550.00, 19.7% below the consensus fair value of ¥3,176.43 drawn from 3 valuation models.
Financial DNA score 33/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,216.88
-13.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥5,573.92
+118.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.16B
Dividend Discount (DDM)
¥1,020.89
-60.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.07, 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.