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¥1,713.40Fair value¥3,687.69Bull¥6,265.51
FairClose
52-week traded range
52W low ¥2,749.0052W high ¥4,970.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KOHSOKU CORPORATION closed at ¥4,395.00, 19.2% above the consensus fair value of ¥3,687.69 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,826.10
-12.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,071.87
-30.1%
√(22.5 × EPS × BVPS)
EPS=192.76, BVPS=2175.74 · outside Graham range (P/E 22.8, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥3,855.20
-12.3%
EPS × 20x (sector P/E)
EPS=192.76, Sector P/E=20x
Peter Lynch (PEG)
¥1,744.48
-60.3%
EPS × Growth% (PEG = 1 is fair)
EPS=192.76, g=9.1%
EV/EBITDA
¥4,413.70
+0.4%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=5.93B
Dividend Discount (DDM)
¥6,265.51
+42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=116.03, r=10%, g=8%
Book Value (P/B)
¥1,713.40
-61.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2175.74, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥4,395.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 9.1%
Margin of Safety
¥2,688.29
-38.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3584.39, 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.