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¥1,816.88Fair value¥3,432.82Bull¥4,786.52
FairClose
52-week traded range
52W low ¥1,305.0052W high ¥2,085.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KANEMATSU ENGINEERING CO.,LTD. closed at ¥1,603.00, 53.3% below the consensus fair value of ¥3,432.82 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,615.60
+63.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,784.04
+73.7%
√(22.5 × EPS × BVPS)
EPS=212.75, BVPS=1619.19
P/E Fair Value
¥4,255.00
+165.4%
EPS × 20x (sector P/E)
EPS=212.75, Sector P/E=20x
Peter Lynch (PEG)
¥1,816.88
+13.3%
EPS × Growth% (PEG = 1 is fair)
EPS=212.75, g=8.5%
EV/EBITDA
¥4,786.52
+198.6%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=1.73B
Dividend Discount (DDM)
¥3,999.16
+149.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.06, r=10%, g=8%
Book Value (P/B)
¥3,157.42
+97.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1619.19, ROE=13.8%, g=6%, r=10%
Reverse DCF
¥1,603.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 8.5%
Margin of Safety
¥2,413.66
+50.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3218.21, 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.