CMK CORPORATION

6958 TSE Technology Electric Appliances
TSE Prime
¥719.00
-1.78%
Delayed · cached 15 min

Fair value analysis

6958
CMK CORPORATION
TechnologyElectric Appliances
¥719.00
Close used for this calculation
¥1,089.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability11/25
Returns13/25
Balance Sheet8/25
Efficiency18/25
Growth14/25
Good
Quality radar
50Prof.11/25Ret.13/25Eff.18/25B.Sht8/25Growth14/25

Consensus fair value

¥1,089.60
Below FV
▲ +51.5% against the close used
Model range ¥545.13 – ¥1,441.55
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¥545.13Fair value¥1,089.60Bull¥1,441.55
FairClose
52-week traded range
52W low ¥338.0052W high ¥788.00

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

Valuation summary

Trading below the consensus fair value

CMK CORPORATION closed at ¥719.00, 34.0% below the consensus fair value of ¥1,089.60 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,121.27
+55.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,223.99
+70.2%
√(22.5 × EPS × BVPS)
EPS=56.49, BVPS=1178.69
P/E Fair Value
¥1,129.80
+57.1%
EPS × 20x (sector P/E)
EPS=56.49, Sector P/E=20x
Peter Lynch (PEG)
¥545.13
-24.2%
EPS × Growth% (PEG = 1 is fair)
EPS=56.49, g=9.7%
EV/EBITDA
¥1,441.55
+100.5%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=9.33B
Dividend Discount (DDM)
¥1,079.36
+50.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.99, r=10%, g=8%
Book Value (P/B)
¥583.45
-18.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1178.69, ROE=5%, g=6%, r=10%
Reverse DCF
¥719.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 9.7%
Margin of Safety
¥868.77
+20.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1158.35, 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.