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.