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¥63.66Fair value¥258.58Bull¥663.49
FairClose
52-week traded range
52W low ¥280.0052W high ¥388.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KYOSHIN CO.,LTD. closed at ¥299.00, 15.6% above the consensus fair value of ¥258.58 drawn from 8 valuation models.
Financial DNA score 24/100 — Weak. P/E of 32.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥170.18
-43.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥321.77
+7.6%
√(22.5 × EPS × BVPS)
EPS=9.08, BVPS=506.78
P/E Fair Value
¥181.60
-39.3%
EPS × 20x (sector P/E)
EPS=9.08, Sector P/E=20x
EV/EBITDA
¥663.49
+121.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.16B
Dividend Discount (DDM)
¥63.66
-78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.99, r=10%, g=2%
Book Value (P/B)
¥91.22
-69.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=506.78, ROE=1.8%, g=3%, r=10%
Reverse DCF
¥299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: 0%
Margin of Safety
¥168.39
-43.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.52, 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.