KIMURA KOHKI Co.,Ltd.

6231 TSE Industrials Machinery
TSE Standard
¥11,670.00
+1.21%
Delayed · cached 15 min

Fair value analysis

6231
KIMURA KOHKI Co.,Ltd.
IndustrialsMachinery
¥11,670.00
Close used for this calculation
¥15,744.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability23/25
Returns21/25
Balance Sheet18/25
Efficiency20/25
Growth23/25
Exceptional
Quality radar
82Prof.23/25Ret.21/25Eff.20/25B.Sht18/25Growth23/25

Consensus fair value

¥15,744.79
Below FV
▲ +34.9% against the close used
Model range ¥8,342.34 – ¥27,619.80
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¥8,342.34Fair value¥15,744.79Bull¥27,619.80
FairClose
52-week traded range
52W low ¥10,480.0052W high ¥16,630.00

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

Valuation summary

Trading below the consensus fair value

KIMURA KOHKI Co.,Ltd. closed at ¥11,670.00, 25.9% below the consensus fair value of ¥15,744.79 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,342.34
-28.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,083.28
-22.2%
√(22.5 × EPS × BVPS)
EPS=920.66, BVPS=3982.94 · outside Graham range (P/E 12.7, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥18,413.20
+57.8%
EPS × 20x (sector P/E)
EPS=920.66, Sector P/E=20x
Peter Lynch (PEG)
¥27,619.80
+136.7%
EPS × Growth% (PEG = 1 is fair)
EPS=920.66, g=30%
EV/EBITDA
¥25,040.08
+114.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.21B
Dividend Discount (DDM)
¥10,776.08
-7.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.56, r=10%, g=8%
Book Value (P/B)
¥19,317.24
+65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3982.94, ROE=25.4%, g=6%, r=10%
Reverse DCF
¥11,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 39%
Margin of Safety
¥8,959.71
-23.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11946.27, 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.