Kawagishi Bridge Works Co.,Ltd.

5921 TSE Metals Metal Products
TSE Standard
¥4,385.00
+0.11%
Delayed · cached 15 min

Fair value analysis

5921
Kawagishi Bridge Works Co.,Ltd.
MetalsMetal Products
¥4,385.00
Close used for this calculation
¥9,841.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability11/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth14/25
Strong
Quality radar
74Prof.11/25Ret.15/25Eff.25/25B.Sht23/25Growth14/25

Consensus fair value

¥9,841.36
Below FV
▲ +124.4% against the close used
Model range ¥932.68 – ¥13,204.17
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¥932.68Fair value¥9,841.36Bull¥13,204.17
FairClose
52-week traded range
52W low ¥3,905.0052W high ¥4,590.00

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

Valuation summary

Trading below the consensus fair value

Kawagishi Bridge Works Co.,Ltd. closed at ¥4,385.00, 55.4% below the consensus fair value of ¥9,841.36 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥13,204.17
+201.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥11,063.46
+152.3%
√(22.5 × EPS × BVPS)
EPS=521.05, BVPS=10440.48
P/E Fair Value
¥10,421.00
+137.7%
EPS × 20x (sector P/E)
EPS=521.05, Sector P/E=20x
Peter Lynch (PEG)
¥932.68
-78.7%
EPS × Growth% (PEG = 1 is fair)
EPS=521.05, g=1.8%
EV/EBITDA
¥9,432.20
+115.1%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=2.4B
Dividend Discount (DDM)
¥2,040.67
-53.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.05, r=10%, g=2%
Book Value (P/B)
¥3,132.14
-28.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10440.48, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥4,385.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 1.8%
Margin of Safety
¥8,672.16
+97.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11562.88, 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.