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¥1,056.02Fair value¥3,820.73Bull¥7,023.09
FairClose
52-week traded range
52W low ¥2,384.0052W high ¥3,060.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOMATSU WALL INDUSTRY CO.,LTD. closed at ¥2,779.00, 27.3% below the consensus fair value of ¥3,820.73 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,440.23
+23.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,944.45
+6.0%
√(22.5 × EPS × BVPS)
EPS=173.32, BVPS=2223.2
P/E Fair Value
¥3,466.40
+24.7%
EPS × 20x (sector P/E)
EPS=173.32, Sector P/E=20x
Peter Lynch (PEG)
¥4,369.40
+57.2%
EPS × Growth% (PEG = 1 is fair)
EPS=173.32, g=25.2%
EV/EBITDA
¥5,424.78
+95.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.3B
Dividend Discount (DDM)
¥7,023.09
+152.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.06, r=10%, g=8%
Book Value (P/B)
¥1,056.02
-62.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2223.2, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥2,779.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 25.2%
Margin of Safety
¥2,462.77
-11.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3283.69, 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.