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¥810.22Fair value¥2,870.67Bull¥4,612.83
FairClose
52-week traded range
52W low ¥2,228.0052W high ¥3,029.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KANSAI PAINT CO.,LTD. closed at ¥2,812.50, 2.0% below the consensus fair value of ¥2,870.67 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 15.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,311.38
-17.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,624.88
-6.7%
√(22.5 × EPS × BVPS)
EPS=179.65, BVPS=1704.55 · outside Graham range (P/E 15.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,593.00
+27.8%
EPS × 20x (sector P/E)
EPS=179.65, Sector P/E=20x
Peter Lynch (PEG)
¥810.22
-71.2%
EPS × Growth% (PEG = 1 is fair)
EPS=179.65, g=4.5%
EV/EBITDA
¥4,612.83
+64.0%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=73.01B
Dividend Discount (DDM)
¥2,093.41
-25.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=109.97, r=10%, g=4.5%
Book Value (P/B)
¥2,046.08
-27.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1704.55, ROE=11.1%, g=4.5%, r=10%
Reverse DCF
¥2,812.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 4.5%
Margin of Safety
¥2,132.32
-24.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2843.09, 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.