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¥131.46Fair value¥1,561.53Bull¥2,067.29
FairClose
52-week traded range
52W low ¥1,952.0052W high ¥3,916.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KYOCERA CORPORATION closed at ¥3,551.00, 127.4% above the consensus fair value of ¥1,561.53 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 34.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥915.64
-74.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,067.29
-41.8%
√(22.5 × EPS × BVPS)
EPS=102.7, BVPS=1849.48 · outside Graham range (P/E 34.6, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥2,054.00
-42.2%
EPS × 20x (sector P/E)
EPS=102.7, Sector P/E=20x
Peter Lynch (PEG)
¥131.46
-96.3%
EPS × Growth% (PEG = 1 is fair)
EPS=102.7, g=1.3%
EV/EBITDA
¥1,824.13
-48.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=276.33B
Dividend Discount (DDM)
¥661.02
-81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.84, r=10%, g=2%
Book Value (P/B)
¥343.47
-90.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1849.48, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥3,551.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -1.3%
Margin of Safety
¥1,259.23
-64.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1678.98, 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.