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¥740.50Fair value¥2,240.70Bull¥4,291.49
FairClose
52-week traded range
52W low ¥1,610.0052W high ¥2,703.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KITZ CORPORATION closed at ¥1,916.00, 14.5% below the consensus fair value of ¥2,240.70 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 14.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥740.50
-61.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,007.80
+4.8%
√(22.5 × EPS × BVPS)
EPS=131.85, BVPS=1358.87
P/E Fair Value
¥2,637.00
+37.6%
EPS × 20x (sector P/E)
EPS=131.85, Sector P/E=20x
Peter Lynch (PEG)
¥3,077.38
+60.6%
EPS × Growth% (PEG = 1 is fair)
EPS=131.85, g=23.3%
EV/EBITDA
¥4,291.49
+124.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.47B
Dividend Discount (DDM)
¥2,865.95
+49.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.07, r=10%, g=8%
Book Value (P/B)
¥1,392.84
-27.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1358.87, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥1,916.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 23.3%
Margin of Safety
¥1,346.33
-29.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1795.1, 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.