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¥318.62Fair value¥968.66Bull¥1,627.40
FairClose
52-week traded range
52W low ¥499.0052W high ¥1,078.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Kyosan Electric Manufacturing Co.,Ltd. closed at ¥1,020.00, 5.3% above the consensus fair value of ¥968.66 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥770.40
-24.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,285.54
+26.0%
√(22.5 × EPS × BVPS)
EPS=81.37, BVPS=902.65
P/E Fair Value
¥1,627.40
+59.5%
EPS × 20x (sector P/E)
EPS=81.37, Sector P/E=20x
Peter Lynch (PEG)
¥1,566.37
+53.6%
EPS × Growth% (PEG = 1 is fair)
EPS=81.37, g=19.3%
EV/EBITDA
¥573.40
-43.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.38B
Dividend Discount (DDM)
¥318.62
-68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.99, r=10%, g=2%
Book Value (P/B)
¥825.28
-19.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=902.65, ROE=9.4%, g=3%, r=10%
Reverse DCF
¥1,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: -19.3%
Margin of Safety
¥920.84
-9.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1227.78, 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.