KOKUYO CO.,LTD.

7984 TSE Consumer Discretionary Other Products
TSE Prime
¥905.80
-0.60%
Delayed · cached 15 min

Fair value analysis

7984
KOKUYO CO.,LTD.
Consumer DiscretionaryOther Products
¥905.80
Close used for this calculation
¥885.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability15/25
Returns7/25
Balance Sheet21/25
Efficiency18/25
Growth11/25
Good
Quality radar
61Prof.15/25Ret.7/25Eff.18/25B.Sht21/25Growth11/25

Consensus fair value

¥885.89
Near FV
▼ -2.2% against the close used
Model range ¥350.63 – ¥3,184.25
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¥350.63Fair value¥885.89Bull¥3,184.25
FairClose
52-week traded range
52W low ¥783.1052W high ¥962.80

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

Valuation summary

Trading close to the consensus fair value

KOKUYO CO.,LTD. closed at ¥905.80, 2.2% above the consensus fair value of ¥885.89 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 18.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥353.16
-61.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥796.92
-12.0%
√(22.5 × EPS × BVPS)
EPS=48.3, BVPS=584.39 · outside Graham range (P/E 18.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥966.00
+6.6%
EPS × 20x (sector P/E)
EPS=48.3, Sector P/E=20x
Peter Lynch (PEG)
¥573.80
-36.7%
EPS × Growth% (PEG = 1 is fair)
EPS=48.3, g=11.9%
EV/EBITDA
¥1,224.02
+35.1%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=34.35B
Dividend Discount (DDM)
¥3,184.25
+251.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.97, r=10%, g=8%
Book Value (P/B)
¥350.63
-61.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=584.39, ROE=8.4%, g=6%, r=10%
Reverse DCF
¥905.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 11.9%
Margin of Safety
¥529.02
-41.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=705.36, 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.