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¥474.70Fair value¥1,108.81Bull¥2,072.75
FairClose
52-week traded range
52W low ¥1,023.0052W high ¥1,244.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KOURAKUEN CORPORATION closed at ¥1,156.00, 4.3% above the consensus fair value of ¥1,108.81 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥474.70
-58.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥712.29
-38.4%
√(22.5 × EPS × BVPS)
EPS=60.47, BVPS=372.9 · outside Graham range (P/E 19.1, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,209.40
+4.6%
EPS × 20x (sector P/E)
EPS=60.47, Sector P/E=20x
Peter Lynch (PEG)
¥1,814.10
+56.9%
EPS × Growth% (PEG = 1 is fair)
EPS=60.47, g=30%
EV/EBITDA
¥2,072.75
+79.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.26B
Book Value (P/B)
¥1,084.22
-6.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=372.9, ROE=17.6%, g=6%, r=10%
Reverse DCF
¥1,156.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 32.6%
Margin of Safety
¥599.10
-48.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=798.8, 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.