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¥639.03Fair value¥2,126.98Bull¥2,778.40
FairClose
52-week traded range
52W low ¥1,420.0052W high ¥2,066.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KOMORI CORPORATION closed at ¥1,947.00, 8.5% below the consensus fair value of ¥2,126.98 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,141.08
+10.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,691.64
+38.2%
√(22.5 × EPS × BVPS)
EPS=138.92, BVPS=2317.86
P/E Fair Value
¥2,778.40
+42.7%
EPS × 20x (sector P/E)
EPS=138.92, Sector P/E=20x
Peter Lynch (PEG)
¥639.03
-67.2%
EPS × Growth% (PEG = 1 is fair)
EPS=138.92, g=4.6%
EV/EBITDA
¥2,535.24
+30.2%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=11.68B
Dividend Discount (DDM)
¥1,357.71
-30.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.09, r=10%, g=4.6%
Book Value (P/B)
¥686.77
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2317.86, ROE=6.2%, g=4.6%, r=10%
Reverse DCF
¥1,947.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 4.6%
Margin of Safety
¥1,902.78
-2.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2537.04, 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.