KeePer Technical Laboratory Co.,Ltd.

6036 TSE Industrials Services
TSE Prime
¥3,520.00
-3.56%
Delayed · cached 15 min

Fair value analysis

6036
KeePer Technical Laboratory Co.,Ltd.
Industrials›Services
¥3,520.00
Close used for this calculation
¥3,422.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability25/25
Returns15/25
Balance Sheet19/25
Efficiency16/25
Growth15/25
Strong
Quality radar
75Prof.25/25Ret.15/25Eff.16/25B.Sht19/25Growth15/25

Consensus fair value

¥3,422.53
Near FV
▼ -2.8% against the close used
Model range ¥1,633.06 – ¥5,015.47
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¥1,633.06Fair value¥3,422.53Bull¥5,015.47
FairClose
52-week traded range
52W low ¥2,525.0052W high ¥3,925.00

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

Valuation summary

Trading close to the consensus fair value

KeePer Technical Laboratory Co.,Ltd. closed at ¥3,520.00, 2.8% above the consensus fair value of ¥3,422.53 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 19.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,818.17
-19.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,633.06
-53.6%
√(22.5 × EPS × BVPS)
EPS=179.14, BVPS=661.65 · outside Graham range (P/E 19.7, P/B 5.3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,582.80
+1.8%
EPS × 20x (sector P/E)
EPS=179.14, Sector P/E=20x
Peter Lynch (PEG)
¥4,127.39
+17.3%
EPS × Growth% (PEG = 1 is fair)
EPS=179.14, g=23%
EV/EBITDA
¥5,015.47
+42.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.66B
Dividend Discount (DDM)
¥3,231.36
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.84, r=10%, g=8%
Book Value (P/B)
¥3,986.47
+13.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=661.65, ROE=30.1%, g=6%, r=10%
Reverse DCF
¥3,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 23%
Margin of Safety
¥2,008.51
-42.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2678.01, 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.