KOHSOKU CORPORATION

7504 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,395.00
-2.77%
Delayed · cached 15 min

Fair value analysis

7504
KOHSOKU CORPORATION
Consumer DiscretionaryWholesale Trade
¥4,395.00
Close used for this calculation
¥3,687.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability11/25
Returns5/25
Balance Sheet11/25
Efficiency11/25
Growth6/25
Average
Quality radar
38Prof.11/25Ret.5/25Eff.11/25B.Sht11/25Growth6/25

Consensus fair value

¥3,687.69
Above FV
▼ -16.1% against the close used
Model range ¥1,713.40 – ¥6,265.51
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.

Educational data only. Not a recommendation to buy, sell or hold any security.