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¥348.25Fair value¥1,309.50Bull¥4,755.00
FairClose
52-week traded range
52W low ¥888.0052W high ¥1,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kurogane Kosakusho Ltd. closed at ¥1,085.00, 17.1% below the consensus fair value of ¥1,309.50 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 4.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥348.25
-67.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,960.64
+265.0%
√(22.5 × EPS × BVPS)
EPS=237.75, BVPS=2932.43
P/E Fair Value
¥4,755.00
+338.2%
EPS × 20x (sector P/E)
EPS=237.75, Sector P/E=20x
Dividend Discount (DDM)
¥510.47
-53.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.04, r=10%, g=2%
Book Value (P/B)
¥2,345.95
+116.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2932.43, ROE=8.6%, g=3%, r=10%
Reverse DCF
¥1,085.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥2,265.97
+108.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3021.3, 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.