KYOSHA CO.,LTD.

6837 TSE Technology Electric Appliances
TSE Standard
¥363.00
-0.27%
Delayed · cached 15 min

Fair value analysis

6837
KYOSHA CO.,LTD.
TechnologyElectric Appliances
¥363.00
Close used for this calculation
¥281.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability14/25
Returns10/25
Balance Sheet10/25
Efficiency3/25
Growth15/25
Average
Quality radar
37Prof.14/25Ret.10/25Eff.3/25B.Sht10/25Growth15/25

Consensus fair value

¥281.27
Above FV
▼ -22.5% against the close used
Model range ¥63.87 – ¥875.38
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¥63.87Fair value¥281.27Bull¥875.38
FairClose
52-week traded range
52W low ¥286.0052W high ¥419.00

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

Valuation summary

Trading above the consensus fair value

KYOSHA CO.,LTD. closed at ¥363.00, 29.1% above the consensus fair value of ¥281.27 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 67.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥100.65
-72.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥284.99
-21.5%
√(22.5 × EPS × BVPS)
EPS=5.37, BVPS=672.22 · outside Graham range (P/E 67.6, P/B 0.5) — asset-light, treat as a rough floor
P/E Fair Value
¥107.40
-70.4%
EPS × 20x (sector P/E)
EPS=5.37, Sector P/E=20x
Peter Lynch (PEG)
¥149.93
-58.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5.37, g=27.9%
EV/EBITDA
¥875.38
+141.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.98B
Dividend Discount (DDM)
¥63.87
-82.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.01, r=10%, g=2%
Book Value (P/B)
¥67.22
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=672.22, ROE=1%, g=3%, r=10%
Reverse DCF
¥363.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.7% | Historical: -27.9%
Margin of Safety
¥123.26
-66.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=164.35, 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.