KISSEI PHARMACEUTICAL CO.,LTD.

4547 TSE Pharmaceuticals Pharmaceutical
TSE Prime
¥3,990.00
+0.76%
Delayed · cached 15 min

Fair value analysis

4547
KISSEI PHARMACEUTICAL CO.,LTD.
PharmaceuticalsPharmaceutical
¥3,990.00
Close used for this calculation
¥4,855.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability13/25
Returns5/25
Balance Sheet15/25
Efficiency25/25
Growth14/25
Good
Quality radar
58Prof.13/25Ret.5/25Eff.25/25B.Sht15/25Growth14/25

Consensus fair value

¥4,855.65
Below FV
▲ +21.7% against the close used
Model range ¥416.52 – ¥6,630.80
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¥416.52Fair value¥4,855.65Bull¥6,630.80
FairClose
52-week traded range
52W low ¥3,605.0052W high ¥5,010.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KISSEI PHARMACEUTICAL CO.,LTD. closed at ¥3,990.00, 17.8% below the consensus fair value of ¥4,855.65 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,302.38
+7.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
¥6,429.53
+61.1%
√(22.5 × EPS × BVPS)
EPS=331.54, BVPS=5541.67
P/E Fair Value
¥6,630.80
+66.2%
EPS × 20x (sector P/E)
EPS=331.54, Sector P/E=20x
Peter Lynch (PEG)
¥537.09
-86.5%
EPS × Growth% (PEG = 1 is fair)
EPS=331.54, g=1.6%
EV/EBITDA
¥416.52
-89.6%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.72B
Dividend Discount (DDM)
¥2,039.99
-48.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160, r=10%, g=2%
Book Value (P/B)
¥2,612.50
-34.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5541.67, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥3,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 1.6%
Margin of Safety
¥4,340.68
+8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5787.57, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.