KYB Corporation

7242 TSE Automobiles Transportation Equipment
TSE Prime
¥4,660.00
+1.08%
Delayed · cached 15 min

Fair value analysis

7242
KYB Corporation
AutomobilesTransportation Equipment
¥4,660.00
Close used for this calculation
¥9,795.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability13/25
Returns18/25
Balance Sheet10/25
Efficiency23/25
Growth16/25
Good
Quality radar
64Prof.13/25Ret.18/25Eff.23/25B.Sht10/25Growth16/25

Consensus fair value

¥9,795.93
Below FV
▲ +110.2% against the close used
Model range ¥4,126.89 – ¥12,843.10
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¥4,126.89Fair value¥9,795.93Bull¥12,843.10
FairClose
52-week traded range
52W low ¥3,790.0052W high ¥5,300.00

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

Valuation summary

Trading below the consensus fair value

KYB Corporation closed at ¥4,660.00, 52.4% below the consensus fair value of ¥9,795.93 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,885.56
+133.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
¥6,318.08
+35.6%
√(22.5 × EPS × BVPS)
EPS=631.99, BVPS=2807.23
P/E Fair Value
¥12,639.80
+171.2%
EPS × 20x (sector P/E)
EPS=631.99, Sector P/E=20x
Peter Lynch (PEG)
¥4,126.89
-11.4%
EPS × Growth% (PEG = 1 is fair)
EPS=631.99, g=6.5%
EV/EBITDA
¥12,843.10
+175.6%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=54.36B
Dividend Discount (DDM)
¥4,792.62
+2.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=156.11, r=10%, g=6.5%
Book Value (P/B)
¥4,351.20
-6.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2807.23, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥4,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 6.5%
Margin of Safety
¥7,460.86
+60.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9947.81, 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.