Mitsubishi Kakoki Kaisha,Ltd.

6331 TSE Industrials Machinery
TSE Prime
¥3,255.00
-0.76%
Delayed · cached 15 min

Fair value analysis

6331
Mitsubishi Kakoki Kaisha,Ltd.
Industrials›Machinery
¥3,255.00
Close used for this calculation
¥6,602.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability19/25
Returns17/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Strong
Quality radar
76Prof.19/25Ret.17/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

¥6,602.72
Below FV
▲ +102.8% against the close used
Model range ¥3,834.97 – ¥9,940.20
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¥3,834.97Fair value¥6,602.72Bull¥9,940.20
FairClose
52-week traded range
52W low ¥2,635.0052W high ¥4,145.00

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

Valuation summary

Trading below the consensus fair value

Mitsubishi Kakoki Kaisha,Ltd. closed at ¥3,255.00, 50.7% below the consensus fair value of ¥6,602.72 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,576.77
+102.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,834.97
+17.8%
√(22.5 × EPS × BVPS)
EPS=331.34, BVPS=1972.73
P/E Fair Value
¥6,626.80
+103.6%
EPS × 20x (sector P/E)
EPS=331.34, Sector P/E=20x
Peter Lynch (PEG)
¥9,940.20
+205.4%
EPS × Growth% (PEG = 1 is fair)
EPS=331.34, g=30%
EV/EBITDA
¥7,713.47
+137.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.03B
Dividend Discount (DDM)
¥6,204.68
+90.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=114.9, r=10%, g=8%
Book Value (P/B)
¥6,016.82
+84.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1972.73, ROE=18.2%, g=6%, r=10%
Reverse DCF
¥3,255.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 31.2%
Margin of Safety
¥4,259.64
+30.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5679.51, 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.