KOKUSAI ELECTRIC CORPORATION

6525 TSE Technology Electric Appliances
TSE Prime
¥8,162.00
-7.47%
Delayed · cached 15 min

Fair value analysis

6525
KOKUSAI ELECTRIC CORPORATION
TechnologyElectric Appliances
¥8,162.00
Close used for this calculation
¥2,511.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability14/25
Returns5/25
Balance Sheet18/25
Efficiency2/25
Growth6/25
Average
Quality radar
39Prof.14/25Ret.5/25Eff.2/25B.Sht18/25Growth6/25

Consensus fair value

¥2,511.34
Above FV
▼ -69.2% against the close used
Model range ¥1,139.25 – ¥2,816.05
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¥1,139.25Fair value¥2,511.34Bull¥2,816.05
FairClose
52-week traded range
52W low ¥3,091.0052W high ¥12,000.00

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

Valuation summary

Trading above the consensus fair value

KOKUSAI ELECTRIC CORPORATION closed at ¥8,162.00, 225.0% above the consensus fair value of ¥2,511.34 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 63.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,816.05
-65.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,418.72
-82.6%
√(22.5 × EPS × BVPS)
EPS=129, BVPS=693.46 · outside Graham range (P/E 63.3, P/B 11.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,580.00
-68.4%
EPS × 20x (sector P/E)
EPS=129, Sector P/E=20x
Peter Lynch (PEG)
¥1,612.50
-80.2%
EPS × Growth% (PEG = 1 is fair)
EPS=129, g=12.5%
EV/EBITDA
¥2,250.72
-72.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=56.12B
Book Value (P/B)
¥1,139.25
-86.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=693.46, ROE=14.5%, g=3%, r=10%
Reverse DCF
¥8,162.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.8% | Historical: -12.5%
Margin of Safety
¥1,703.69
-79.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2271.59, 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.