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¥1,656.48Fair value¥6,747.87Bull¥8,645.40
FairClose
52-week traded range
52W low ¥3,720.0052W high ¥4,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOHNAN SHOJI CO.,LTD. closed at ¥4,480.00, 33.6% below the consensus fair value of ¥6,747.87 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,022.70
+34.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥7,725.85
+72.5%
√(22.5 × EPS × BVPS)
EPS=432.27, BVPS=6136.99
P/E Fair Value
¥8,645.40
+93.0%
EPS × 20x (sector P/E)
EPS=432.27, Sector P/E=20x
Peter Lynch (PEG)
¥2,515.81
-43.8%
EPS × Growth% (PEG = 1 is fair)
EPS=432.27, g=5.8%
EV/EBITDA
¥8,583.01
+91.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=38.99B
Dividend Discount (DDM)
¥1,656.48
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.92, r=10%, g=2%
Book Value (P/B)
¥3,682.19
-17.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6136.99, ROE=7.2%, g=3%, r=10%
Reverse DCF
¥4,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: -5.8%
Margin of Safety
¥5,598.49
+25.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7464.65, 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.