ItoKuro Inc.

6049 TSE Industrials Services
TSE Growth
¥247.00
-1.98%
Delayed · cached 15 min

Fair value analysis

6049
ItoKuro Inc.
IndustrialsServices
¥247.00
Close used for this calculation
¥163.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns2/25
Balance Sheet22/25
Efficiency4/25
Growth12/25
Average
Quality radar
42Prof.14/25Ret.2/25Eff.4/25B.Sht22/25Growth12/25

Consensus fair value

¥163.18
Above FV
▼ -33.9% against the close used
Model range ¥85.33 – ¥290.64
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¥85.33Fair value¥163.18Bull¥290.64
FairClose
52-week traded range
52W low ¥241.0052W high ¥302.00

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

Valuation summary

Trading above the consensus fair value

ItoKuro Inc. closed at ¥247.00, 51.4% above the consensus fair value of ¥163.18 drawn from 8 valuation models.

Financial DNA score 42/100 — Average. P/E of 29.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥156.69
-36.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥290.64
+17.7%
√(22.5 × EPS × BVPS)
EPS=8.36, BVPS=449.09
P/E Fair Value
¥167.20
-32.3%
EPS × 20x (sector P/E)
EPS=8.36, Sector P/E=20x
Peter Lynch (PEG)
¥250.80
+1.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8.36, g=30%
EV/EBITDA
¥151.91
-38.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=308.35M
Book Value (P/B)
¥85.33
-65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=449.09, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥247.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: -32.7%
Margin of Safety
¥153.63
-37.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=204.84, 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.