Koukandekirukun,Inc.

7695 TSE Consumer Discretionary Retail Trade
TSE Growth
¥922.00
-0.65%
Delayed · cached 15 min

Fair value analysis

7695
Koukandekirukun,Inc.
Consumer DiscretionaryRetail Trade
¥922.00
Close used for this calculation
¥279.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
20/100
Profitability11/25
Returns1/25
Balance Sheet6/25
Efficiency2/25
Growth3/25
Weak
Quality radar
20Prof.11/25Ret.1/25Eff.2/25B.Sht6/25Growth3/25

Consensus fair value

¥279.41
Above FV
▼ -69.7% against the close used
Model range ¥109.22 – ¥401.31
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¥109.22Fair value¥279.41Bull¥401.31
FairClose
52-week traded range
52W low ¥683.0052W high ¥953.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Koukandekirukun,Inc. closed at ¥922.00, 230.0% above the consensus fair value of ¥279.41 drawn from 8 valuation models.

Financial DNA score 20/100 — Weak. P/E of 72.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥246.37
-73.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
¥280.02
-69.6%
√(22.5 × EPS × BVPS)
EPS=12.7, BVPS=274.4 · outside Graham range (P/E 72.6, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥254.00
-72.5%
EPS × 20x (sector P/E)
EPS=12.7, Sector P/E=20x
Peter Lynch (PEG)
¥109.22
-88.2%
EPS × Growth% (PEG = 1 is fair)
EPS=12.7, g=8.6%
EV/EBITDA
¥401.31
-56.5%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=258.7M
Book Value (P/B)
¥134.46
-85.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=274.4, ROE=4.9%, g=6%, r=10%
Reverse DCF
¥922.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.7% | Historical: 8.6%
Margin of Safety
¥195.10
-78.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=260.13, 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.