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¥1,564.17Fair value¥4,542.17Bull¥5,656.27
FairClose
52-week traded range
52W low ¥1,876.0052W high ¥2,199.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Harima-Kyowa Co.,LTD. closed at ¥1,990.00, 56.2% below the consensus fair value of ¥4,542.17 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,678.41
+135.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,541.18
+178.5%
√(22.5 × EPS × BVPS)
EPS=281.16, BVPS=4853.66
P/E Fair Value
¥5,623.20
+182.6%
EPS × 20x (sector P/E)
EPS=281.16, Sector P/E=20x
Peter Lynch (PEG)
¥1,667.28
-16.2%
EPS × Growth% (PEG = 1 is fair)
EPS=281.16, g=5.9%
EV/EBITDA
¥5,656.27
+184.2%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=2.51B
Dividend Discount (DDM)
¥1,564.17
-21.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.1, r=10%, g=5.9%
Book Value (P/B)
¥2,863.66
+43.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4853.66, ROE=5.9%, g=5.9%, r=10%
Reverse DCF
¥1,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 5.9%
Margin of Safety
¥3,960.70
+99.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5280.93, 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.