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¥145.13Fair value¥802.72Bull¥1,091.20
FairClose
52-week traded range
52W low ¥536.0052W high ¥638.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KENSOH CO.,LTD. closed at ¥603.00, 24.9% below the consensus fair value of ¥802.72 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥810.97
+34.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,043.36
+73.0%
√(22.5 × EPS × BVPS)
EPS=54.56, BVPS=886.76
P/E Fair Value
¥1,091.20
+81.0%
EPS × 20x (sector P/E)
EPS=54.56, Sector P/E=20x
Peter Lynch (PEG)
¥145.13
-75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=54.56, g=2.7%
EV/EBITDA
¥935.83
+55.2%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=399.76M
Dividend Discount (DDM)
¥307.83
-48.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.01, r=10%, g=2.7%
Book Value (P/B)
¥405.38
-32.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=886.76, ROE=6.2%, g=3%, r=10%
Reverse DCF
¥603.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 2.7%
Margin of Safety
¥736.38
+22.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=981.84, 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.