Kyowa Corporation

6570 TSE Industrials Services
TSE Standard
¥3,260.00
-9.07%
Delayed · cached 15 min

Fair value analysis

6570
Kyowa Corporation
IndustrialsServices
¥3,260.00
Close used for this calculation
¥4,336.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns22/25
Balance Sheet7/25
Efficiency15/25
Growth20/25
Good
Quality radar
63Prof.19/25Ret.22/25Eff.15/25B.Sht7/25Growth20/25

Consensus fair value

¥4,336.21
Below FV
▲ +33.0% against the close used
Model range ¥1,425.40 – ¥11,479.57
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¥1,425.40Fair value¥4,336.21Bull¥11,479.57
FairClose
52-week traded range
52W low ¥1,077.0052W high ¥4,280.00

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

Valuation summary

Trading below the consensus fair value

Kyowa Corporation closed at ¥3,260.00, 24.8% below the consensus fair value of ¥4,336.21 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 17.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,425.40
-56.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,041.81
-37.4%
√(22.5 × EPS × BVPS)
EPS=188.13, BVPS=984.89 · outside Graham range (P/E 17.3, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,762.60
+15.4%
EPS × 20x (sector P/E)
EPS=188.13, Sector P/E=20x
Peter Lynch (PEG)
¥5,643.90
+73.1%
EPS × Growth% (PEG = 1 is fair)
EPS=188.13, g=30%
EV/EBITDA
¥11,479.57
+252.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.07B
Book Value (P/B)
¥3,644.11
+11.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=984.89, ROE=20.8%, g=6%, r=10%
Reverse DCF
¥3,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: 71.8%
Margin of Safety
¥1,807.45
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2409.94, 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.