KANSAI PAINT CO.,LTD.

4613 TSE Chemicals Chemicals
TSE Prime
¥2,812.50
+0.36%
Delayed · cached 15 min

Fair value analysis

4613
KANSAI PAINT CO.,LTD.
ChemicalsChemicals
¥2,812.50
Close used for this calculation
¥2,870.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability11/25
Returns15/25
Balance Sheet13/25
Efficiency20/25
Growth8/25
Good
Quality radar
59Prof.11/25Ret.15/25Eff.20/25B.Sht13/25Growth8/25

Consensus fair value

¥2,870.67
Near FV
▲ +2.1% against the close used
Model range ¥810.22 – ¥4,612.83
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.

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