KYORITSU CO.,LTD.

7795 TSE Consumer Discretionary Other Products
TSE Standard
¥213.00
-0.93%
Delayed · cached 15 min

Fair value analysis

7795
KYORITSU CO.,LTD.
Consumer DiscretionaryOther Products
¥213.00
Close used for this calculation
¥369.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability4/25
Returns15/25
Balance Sheet11/25
Efficiency25/25
Growth13/25
Good
Quality radar
55Prof.4/25Ret.15/25Eff.25/25B.Sht11/25Growth13/25

Consensus fair value

¥369.54
Below FV
▲ +73.5% against the close used
Model range ¥102.11 – ¥550.20
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¥102.11Fair value¥369.54Bull¥550.20
FairClose
52-week traded range
52W low ¥189.0052W high ¥251.00

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

Valuation summary

Trading below the consensus fair value

KYORITSU CO.,LTD. closed at ¥213.00, 42.4% below the consensus fair value of ¥369.54 drawn from 8 valuation models.

Financial DNA score 55/100 — Good. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥220.19
+3.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥513.50
+141.1%
√(22.5 × EPS × BVPS)
EPS=27.51, BVPS=426
P/E Fair Value
¥550.20
+158.3%
EPS × 20x (sector P/E)
EPS=27.51, Sector P/E=20x
EV/EBITDA
¥484.58
+127.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.83B
Dividend Discount (DDM)
¥102.11
-52.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
¥219.09
+2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=426, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥213.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 0%
Margin of Safety
¥320.97
+50.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=427.96, 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.