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¥3,227.90Fair value¥8,696.18Bull¥12,595.94
FairClose
52-week traded range
52W low ¥3,270.0052W high ¥5,230.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KAJI TECHNOLOGY CORPORATION closed at ¥4,670.00, 46.3% below the consensus fair value of ¥8,696.18 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,401.44
+101.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,107.19
+52.2%
√(22.5 × EPS × BVPS)
EPS=437.46, BVPS=5131.87
P/E Fair Value
¥8,749.20
+87.3%
EPS × 20x (sector P/E)
EPS=437.46, Sector P/E=20x
Peter Lynch (PEG)
¥10,354.68
+121.7%
EPS × Growth% (PEG = 1 is fair)
EPS=437.46, g=23.7%
EV/EBITDA
¥12,595.94
+169.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
¥3,227.90
-30.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.78, r=10%, g=8%
Book Value (P/B)
¥3,720.60
-20.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5131.87, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥4,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 23.7%
Margin of Safety
¥6,314.46
+35.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8419.28, 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.