Kusurinomadoguchi,Inc.

5592 TSE Technology Information & Communication
TSE Growth
¥2,579.00
-2.13%
Delayed · cached 15 min

Fair value analysis

5592
Kusurinomadoguchi,Inc.
TechnologyInformation & Communication
¥2,579.00
Close used for this calculation
¥5,097.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Profitability25/25
Returns23/25
Balance Sheet16/25
Efficiency21/25
Growth23/25
Exceptional
Quality radar
85Prof.25/25Ret.23/25Eff.21/25B.Sht16/25Growth23/25

Consensus fair value

¥5,097.48
Below FV
▲ +97.7% against the close used
Model range ¥2,047.21 – ¥7,896.90
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¥2,047.21Fair value¥5,097.48Bull¥7,896.90
FairClose
52-week traded range
52W low ¥2,104.0052W high ¥4,600.00

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

Valuation summary

Trading below the consensus fair value

Kusurinomadoguchi,Inc. closed at ¥2,579.00, 49.4% below the consensus fair value of ¥5,097.48 drawn from 9 valuation models.

Financial DNA score 85/100 — Exceptional. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,185.59
+101.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,423.81
-6.0%
√(22.5 × EPS × BVPS)
EPS=263.23, BVPS=991.92 · outside Graham range (P/E 9.8, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥5,264.60
+104.1%
EPS × 20x (sector P/E)
EPS=263.23, Sector P/E=20x
Peter Lynch (PEG)
¥7,896.90
+206.2%
EPS × Growth% (PEG = 1 is fair)
EPS=263.23, g=30%
EV/EBITDA
¥6,322.17
+145.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.1B
Dividend Discount (DDM)
¥2,047.21
-20.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=37.91, r=10%, g=8%
Book Value (P/B)
¥5,901.94
+128.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=991.92, ROE=29.8%, g=6%, r=10%
Reverse DCF
¥2,579.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 54.7%
Margin of Safety
¥3,218.50
+24.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4291.33, 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.