KAWAKAMI PAINT MANUFACTURING CO.,LTD.

4616 TSE Chemicals Chemicals
TSE Standard
¥2,528.00
+2.22%
Delayed · cached 15 min

Fair value analysis

4616
KAWAKAMI PAINT MANUFACTURING CO.,LTD.
Chemicals›Chemicals
¥2,528.00
Close used for this calculation
¥1,296.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability12/25
Returns4/25
Balance Sheet13/25
Efficiency7/25
Growth12/25
Average
Quality radar
36Prof.12/25Ret.4/25Eff.7/25B.Sht13/25Growth12/25

Consensus fair value

¥1,296.66
Above FV
▼ -48.7% against the close used
Model range ¥145.32 – ¥2,347.29
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¥145.32Fair value¥1,296.66Bull¥2,347.29
FairClose
52-week traded range
52W low ¥1,771.0052W high ¥2,538.00

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

Valuation summary

Trading above the consensus fair value

KAWAKAMI PAINT MANUFACTURING CO.,LTD. closed at ¥2,528.00, 95.0% above the consensus fair value of ¥1,296.66 drawn from 9 valuation models.

Financial DNA score 36/100 — Average. P/E of 34.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥145.32
-94.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,347.29
-7.1%
√(22.5 × EPS × BVPS)
EPS=72.65, BVPS=3370.67 · outside Graham range (P/E 34.8, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,453.00
-42.5%
EPS × 20x (sector P/E)
EPS=72.65, Sector P/E=20x
Peter Lynch (PEG)
¥1,171.84
-53.6%
EPS × Growth% (PEG = 1 is fair)
EPS=72.65, g=16.1%
EV/EBITDA
¥197.94
-92.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=210.27M
Dividend Discount (DDM)
¥560.84
-77.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.99, r=10%, g=2%
Book Value (P/B)
¥744.92
-70.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3370.67, ROE=2.2%, g=3%, r=10%
Reverse DCF
¥2,528.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: -16.1%
Margin of Safety
¥986.40
-61.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1315.2, 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.