Kitagawa Corporation

6317 TSE Industrials Machinery
TSE Standard
¥1,707.00
-1.27%
Delayed · cached 15 min

Fair value analysis

6317
Kitagawa Corporation
IndustrialsMachinery
¥1,707.00
Close used for this calculation
¥5,431.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability6/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth13/25
Good
Quality radar
54Prof.6/25Ret.15/25Eff.25/25B.Sht8/25Growth13/25

Consensus fair value

¥5,431.08
Below FV
▲ +218.2% against the close used
Model range ¥1,301.50 – ¥6,765.00
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¥1,301.50Fair value¥5,431.08Bull¥6,765.00
FairClose
52-week traded range
52W low ¥1,536.0052W high ¥1,936.00

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

Valuation summary

Trading below the consensus fair value

Kitagawa Corporation closed at ¥1,707.00, 68.6% below the consensus fair value of ¥5,431.08 drawn from 8 valuation models.

Financial DNA score 54/100 — Good. P/E of 5.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,339.66
+271.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,181.41
+262.1%
√(22.5 × EPS × BVPS)
EPS=338.25, BVPS=5020.59
P/E Fair Value
¥6,765.00
+296.3%
EPS × 20x (sector P/E)
EPS=338.25, Sector P/E=20x
EV/EBITDA
¥4,701.55
+175.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.85B
Dividend Discount (DDM)
¥1,301.50
-23.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=102.08, r=10%, g=2%
Book Value (P/B)
¥2,940.63
+72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5020.59, ROE=7.1%, g=3%, r=10%
Reverse DCF
¥1,707.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥4,821.52
+182.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6428.69, 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.