¥571.34
Near FV▲ +11.8% against the close used
Model range ¥232.63 – ¥729.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥232.63Fair value¥571.34Bull¥729.49
FairClose
52-week traded range
52W low ¥411.0052W high ¥737.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
KOSAIDO Holdings Co.,Ltd. closed at ¥511.00, 10.6% below the consensus fair value of ¥571.34 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥598.99
+17.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.8%, r=10%, tg=3%, n=10yr
Graham Number
¥507.40
-0.7%
√(22.5 × EPS × BVPS)
EPS=34.26, BVPS=333.99 · outside Graham range (P/E 14.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥685.20
+34.1%
EPS × 20x (sector P/E)
EPS=34.26, Sector P/E=20x
Peter Lynch (PEG)
¥232.63
-54.5%
EPS × Growth% (PEG = 1 is fair)
EPS=34.26, g=6.8%
EV/EBITDA
¥729.49
+42.8%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=8.42B
Dividend Discount (DDM)
¥443.70
-13.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.34, r=10%, g=6.8%
Book Value (P/B)
¥320.63
-37.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=333.99, ROE=9.8%, g=6%, r=10%
Reverse DCF
¥511.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 6.8%
Margin of Safety
¥447.90
-12.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=597.2, 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.