KIKUSUI CHEMICAL INDUSTRIES CO.,LTD.

7953 TSE Consumer Discretionary Other Products
TSE Standard
¥398.00
-0.25%
Delayed · cached 15 min

Fair value analysis

7953
KIKUSUI CHEMICAL INDUSTRIES CO.,LTD.
Consumer DiscretionaryOther Products
¥398.00
Close used for this calculation
¥689.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns10/25
Balance Sheet18/25
Efficiency18/25
Growth25/25
Good
Quality radar
63Prof.17/25Ret.10/25Eff.18/25B.Sht18/25Growth25/25

Consensus fair value

¥689.30
Below FV
▲ +73.2% against the close used
Model range ¥222.56 – ¥976.74
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¥222.56Fair value¥689.30Bull¥976.74
FairClose
52-week traded range
52W low ¥375.0052W high ¥413.00

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

Valuation summary

Trading below the consensus fair value

KIKUSUI CHEMICAL INDUSTRIES CO.,LTD. closed at ¥398.00, 42.3% below the consensus fair value of ¥689.30 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥873.56
+119.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥627.27
+57.6%
√(22.5 × EPS × BVPS)
EPS=21.53, BVPS=812.24
P/E Fair Value
¥430.60
+8.2%
EPS × 20x (sector P/E)
EPS=21.53, Sector P/E=20x
Peter Lynch (PEG)
¥645.90
+62.3%
EPS × Growth% (PEG = 1 is fair)
EPS=21.53, g=30%
EV/EBITDA
¥976.74
+145.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=756.2M
Dividend Discount (DDM)
¥917.71
+130.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.99, r=10%, g=8%
Book Value (P/B)
¥222.56
-44.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=812.24, ROE=2.7%, g=6%, r=10%
Reverse DCF
¥398.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 30%
Margin of Safety
¥482.86
+21.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=643.81, 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.