Kawai Musical Instruments Manufacturing Co.,Ltd.

7952 TSE Consumer Discretionary Other Products
TSE Prime
¥3,200.00
-1.08%
Delayed · cached 15 min

Fair value analysis

7952
Kawai Musical Instruments Manufacturing Co.,Ltd.
Consumer Discretionary›Other Products
¥3,200.00
Close used for this calculation
¥2,220.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability14/25
Returns5/25
Balance Sheet10/25
Efficiency9/25
Growth15/25
Average
Quality radar
38Prof.14/25Ret.5/25Eff.9/25B.Sht10/25Growth15/25

Consensus fair value

¥2,220.28
Above FV
▼ -30.6% against the close used
Model range ¥1,183.17 – ¥4,024.62
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¥1,183.17Fair value¥2,220.28Bull¥4,024.62
FairClose
52-week traded range
52W low ¥2,391.0052W high ¥3,640.00

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

Valuation summary

Trading above the consensus fair value

Kawai Musical Instruments Manufacturing Co.,Ltd. closed at ¥3,200.00, 44.1% above the consensus fair value of ¥2,220.28 drawn from 9 valuation models.

Financial DNA score 38/100 — Average. P/E of 24.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,487.70
-22.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,024.62
+25.8%
√(22.5 × EPS × BVPS)
EPS=132.73, BVPS=5423.73
P/E Fair Value
¥2,654.60
-17.0%
EPS × 20x (sector P/E)
EPS=132.73, Sector P/E=20x
Peter Lynch (PEG)
¥3,981.90
+24.4%
EPS × Growth% (PEG = 1 is fair)
EPS=132.73, g=30%
EV/EBITDA
¥1,183.17
-63.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.15B
Dividend Discount (DDM)
¥1,211.76
-62.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.04, r=10%, g=2%
Book Value (P/B)
¥1,355.93
-57.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5423.73, ROE=2.5%, g=3%, r=10%
Reverse DCF
¥3,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: -31%
Margin of Safety
¥2,291.73
-28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3055.64, 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.