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¥19.17Fair value¥221.94Bull¥1,023.00
FairClose
52-week traded range
52W low ¥91.0052W high ¥209.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYOTO KIMONO YUZEN HOLDINGS Co.,Ltd. closed at ¥97.00, 56.3% below the consensus fair value of ¥221.94 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,023.00
+954.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥211.72
+118.3%
√(22.5 × EPS × BVPS)
EPS=13.35, BVPS=149.23
P/E Fair Value
¥267.00
+175.3%
EPS × 20x (sector P/E)
EPS=13.35, Sector P/E=20x
EV/EBITDA
¥141.72
+46.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=260.04M
Dividend Discount (DDM)
¥19.17
-80.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.5, r=10%, g=2%
Book Value (P/B)
¥121.52
+25.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=149.23, ROE=8.7%, g=3%, r=10%
Reverse DCF
¥97.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 0%
Margin of Safety
¥375.43
+287.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=500.57, 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.