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¥330.77Fair value¥639.54Bull¥1,492.34
FairClose
52-week traded range
52W low ¥317.0052W high ¥3,845.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOYOSHA INC. closed at ¥373.00, 41.7% below the consensus fair value of ¥639.54 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥711.83
+90.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥710.84
+90.6%
√(22.5 × EPS × BVPS)
EPS=31.91, BVPS=703.77
P/E Fair Value
¥638.20
+71.1%
EPS × 20x (sector P/E)
EPS=31.91, Sector P/E=20x
Peter Lynch (PEG)
¥816.58
+118.9%
EPS × Growth% (PEG = 1 is fair)
EPS=31.91, g=25.6%
EV/EBITDA
¥1,492.34
+300.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=233.5M
Dividend Discount (DDM)
¥539.81
+44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10, r=10%, g=8%
Book Value (P/B)
¥330.77
-11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=703.77, ROE=4.7%, g=6%, r=10%
Reverse DCF
¥373.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 25.6%
Margin of Safety
¥515.22
+38.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=686.96, 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.