EIDAI KAKO CO.,LTD.

7877 TSE Chemicals Chemicals
TSE Standard
¥2,181.00
+0.00%
Delayed · cached 15 min

Fair value analysis

7877
EIDAI KAKO CO.,LTD.
ChemicalsChemicals
¥2,181.00
Close used for this calculation
¥4,987.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns13/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Strong
Quality radar
76Prof.17/25Ret.13/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥4,987.30
Below FV
▲ +128.7% against the close used
Model range ¥2,786.83 – ¥12,354.24
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¥2,786.83Fair value¥4,987.30Bull¥12,354.24
FairClose
52-week traded range
52W low ¥1,655.0052W high ¥2,326.00

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

Valuation summary

Trading below the consensus fair value

EIDAI KAKO CO.,LTD. closed at ¥2,181.00, 56.3% below the consensus fair value of ¥4,987.30 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,354.24
+466.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,012.49
+175.7%
√(22.5 × EPS × BVPS)
EPS=265.2, BVPS=6058.33
P/E Fair Value
¥5,304.00
+143.2%
EPS × 20x (sector P/E)
EPS=265.2, Sector P/E=20x
Peter Lynch (PEG)
¥5,330.52
+144.4%
EPS × Growth% (PEG = 1 is fair)
EPS=265.2, g=20.1%
EV/EBITDA
¥10,283.25
+371.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=763.19M
Dividend Discount (DDM)
¥3,780.55
+73.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.01, r=10%, g=8%
Book Value (P/B)
¥2,786.83
+27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6058.33, ROE=4.6%, g=6%, r=10%
Reverse DCF
¥2,181.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 20.1%
Margin of Safety
¥5,917.68
+171.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7890.24, 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.