Kurogane Kosakusho Ltd.

7997 TSE Consumer Discretionary Other Products
TSE Standard
¥1,085.00
-0.18%
Delayed · cached 15 min

Fair value analysis

7997
Kurogane Kosakusho Ltd.
Consumer DiscretionaryOther Products
¥1,085.00
Close used for this calculation
¥1,309.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability6/25
Returns5/25
Balance Sheet18/25
Efficiency25/25
Growth13/25
Good
Quality radar
54Prof.6/25Ret.5/25Eff.25/25B.Sht18/25Growth13/25

Consensus fair value

¥1,309.50
Below FV
▲ +20.7% against the close used
Model range ¥348.25 – ¥4,755.00
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.

Educational data only. Not a recommendation to buy, sell or hold any security.