¥432.76
Above FV▼ -44.9% against the close used
Model range ¥153.59 – ¥710.33
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥153.59Fair value¥432.76Bull¥710.33
FairClose
52-week traded range
52W low ¥760.0052W high ¥857.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
KING JIM CO.,LTD. closed at ¥785.00, 81.4% above the consensus fair value of ¥432.76 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 51.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥710.33
-9.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥538.78
-31.4%
√(22.5 × EPS × BVPS)
EPS=15.12, BVPS=853.26 · outside Graham range (P/E 51.9, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
¥302.40
-61.5%
EPS × 20x (sector P/E)
EPS=15.12, Sector P/E=20x
Peter Lynch (PEG)
¥453.60
-42.2%
EPS × Growth% (PEG = 1 is fair)
EPS=15.12, g=30%
EV/EBITDA
¥248.55
-68.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.28B
Dividend Discount (DDM)
¥178.16
-77.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.97, r=10%, g=2%
Book Value (P/B)
¥153.59
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=853.26, ROE=1.8%, g=3%, r=10%
Reverse DCF
¥785.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20% | Historical: -31.8%
Margin of Safety
¥387.88
-50.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=517.17, 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.