KOYOSHA INC.

7946 TSE Consumer Discretionary Other Products
TSE Standard
¥373.00
+0.81%
Delayed · cached 15 min

Fair value analysis

7946
KOYOSHA INC.
Consumer DiscretionaryOther Products
¥373.00
Close used for this calculation
¥639.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns13/25
Balance Sheet18/25
Efficiency23/25
Growth23/25
Strong
Quality radar
71Prof.17/25Ret.13/25Eff.23/25B.Sht18/25Growth23/25

Consensus fair value

¥639.54
Below FV
▲ +71.5% against the close used
Model range ¥330.77 – ¥1,492.34
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.

Educational data only. Not a recommendation to buy, sell or hold any security.