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¥595.29Fair value¥1,822.57Bull¥3,152.99
FairClose
52-week traded range
52W low ¥1,133.0052W high ¥1,598.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KANAME KOGYO CO.,LTD. closed at ¥1,256.00, 31.1% below the consensus fair value of ¥1,822.57 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,435.09
+14.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,711.70
+36.3%
√(22.5 × EPS × BVPS)
EPS=99.53, BVPS=1308.33
P/E Fair Value
¥1,990.60
+58.5%
EPS × 20x (sector P/E)
EPS=99.53, Sector P/E=20x
Peter Lynch (PEG)
¥1,590.49
+26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=99.53, g=16%
EV/EBITDA
¥3,152.99
+151.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.82B
Dividend Discount (DDM)
¥1,566.73
+24.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.01, r=10%, g=8%
Book Value (P/B)
¥595.29
-52.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1308.33, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥1,256.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 16%
Margin of Safety
¥1,284.35
+2.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1712.46, 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.