KONAKA CO.,LTD.
TSE Standard
¥243.00
-0.41%
Delayed · cached 15 min
Fair value analysis
7494
KONAKA CO.,LTD.
¥243.00
Close used for this calculation
¥304.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
¥304.48
Below FV▲ +25.3% against the close used
Model range ¥127.65 – ¥398.47
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¥127.65Fair value¥304.48Bull¥398.47
FairClose
52-week traded range
52W low ¥216.0052W high ¥271.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KONAKA CO.,LTD. closed at ¥243.00, 20.2% below the consensus fair value of ¥304.48 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥391.69
+61.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥398.47
+64.0%
√(22.5 × EPS × BVPS)
EPS=14.23, BVPS=495.92
P/E Fair Value
¥284.60
+17.1%
EPS × 20x (sector P/E)
EPS=14.23, Sector P/E=20x
Dividend Discount (DDM)
¥127.65
-47.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥143.82
-40.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=495.92, ROE=2.9%, g=3%, r=10%
Reverse DCF
¥243.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 0%
Margin of Safety
¥268.69
+10.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=358.25, 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.