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¥84.04Fair value¥2,003.07Bull¥2,755.39
FairClose
52-week traded range
52W low ¥2,060.0052W high ¥3,540.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KYOKUTO KAIHATSU KOGYO CO.,LTD. closed at ¥2,265.00, 13.1% above the consensus fair value of ¥2,003.07 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 23.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,800.03
-20.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,521.19
+11.3%
√(22.5 × EPS × BVPS)
EPS=96.04, BVPS=2941.56
P/E Fair Value
¥1,920.80
-15.2%
EPS × 20x (sector P/E)
EPS=96.04, Sector P/E=20x
Peter Lynch (PEG)
¥2,755.39
+21.7%
EPS × Growth% (PEG = 1 is fair)
EPS=96.04, g=28.7%
EV/EBITDA
¥2,500.24
+10.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.75B
Dividend Discount (DDM)
¥1,784.71
-21.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=139.98, r=10%, g=2%
Book Value (P/B)
¥84.04
-96.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2941.56, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥2,265.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.4% | Historical: -28.7%
Margin of Safety
¥1,560.51
-31.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2080.67, 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.