KIMURA CO.,LTD.

7461 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥480.00
+0.00%
Delayed · cached 15 min

Fair value analysis

7461
KIMURA CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥480.00
Close used for this calculation
¥804.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability10/25
Returns13/25
Balance Sheet10/25
Efficiency23/25
Growth17/25
Good
Quality radar
56Prof.10/25Ret.13/25Eff.23/25B.Sht10/25Growth17/25

Consensus fair value

¥804.78
Below FV
▲ +67.7% against the close used
Model range ¥178.70 – ¥1,107.39
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¥178.70Fair value¥804.78Bull¥1,107.39
FairClose
52-week traded range
52W low ¥443.0052W high ¥530.00

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

Valuation summary

Trading below the consensus fair value

KIMURA CO.,LTD. closed at ¥480.00, 40.4% below the consensus fair value of ¥804.78 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥893.83
+86.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,107.39
+130.7%
√(22.5 × EPS × BVPS)
EPS=47.69, BVPS=1142.86
P/E Fair Value
¥953.80
+98.7%
EPS × 20x (sector P/E)
EPS=47.69, Sector P/E=20x
Peter Lynch (PEG)
¥583.25
+21.5%
EPS × Growth% (PEG = 1 is fair)
EPS=47.69, g=12.2%
EV/EBITDA
¥846.47
+76.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.43B
Dividend Discount (DDM)
¥178.70
-62.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.02, r=10%, g=2%
Book Value (P/B)
¥212.24
-55.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1142.86, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: -12.2%
Margin of Safety
¥738.76
+53.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=985.01, 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.