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¥153.35Fair value¥1,128.45Bull¥1,455.30
FairClose
52-week traded range
52W low ¥485.5052W high ¥731.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KONICA MINOLTA,INC. closed at ¥595.40, 47.2% below the consensus fair value of ¥1,128.45 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,455.30
+144.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥929.37
+56.1%
√(22.5 × EPS × BVPS)
EPS=61.25, BVPS=626.74
P/E Fair Value
¥1,225.00
+105.7%
EPS × 20x (sector P/E)
EPS=61.25, Sector P/E=20x
EV/EBITDA
¥1,370.74
+130.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=108.55B
Dividend Discount (DDM)
¥153.35
-74.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.03, r=10%, g=2%
Book Value (P/B)
¥277.55
-53.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=626.74, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥595.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 0%
Margin of Safety
¥902.42
+51.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1203.22, 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.