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¥1,705.56Fair value¥7,674.13Bull¥11,508.05
FairClose
52-week traded range
52W low ¥2,721.0052W high ¥4,695.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KAMEI CORPORATION closed at ¥4,605.00, 40.0% below the consensus fair value of ¥7,674.13 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥11,508.05
+149.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥7,053.23
+53.2%
√(22.5 × EPS × BVPS)
EPS=388.91, BVPS=5685.19
P/E Fair Value
¥7,778.20
+68.9%
EPS × 20x (sector P/E)
EPS=388.91, Sector P/E=20x
Peter Lynch (PEG)
¥3,395.18
-26.3%
EPS × Growth% (PEG = 1 is fair)
EPS=388.91, g=8.7%
EV/EBITDA
¥6,760.20
+46.8%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=16.98B
Dividend Discount (DDM)
¥6,216.75
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=115.13, r=10%, g=8%
Book Value (P/B)
¥1,705.56
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5685.19, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥4,605.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0% | Historical: 8.7%
Margin of Safety
¥6,584.87
+43.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8779.83, 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.