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¥1,139.55Fair value¥4,766.18Bull¥7,915.24
FairClose
52-week traded range
52W low ¥1,956.0052W high ¥2,659.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KANADEN CORPORATION closed at ¥2,507.00, 47.4% below the consensus fair value of ¥4,766.18 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,915.24
+215.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,020.71
+20.5%
√(22.5 × EPS × BVPS)
EPS=177.94, BVPS=2279.09
P/E Fair Value
¥3,558.80
+42.0%
EPS × 20x (sector P/E)
EPS=177.94, Sector P/E=20x
Peter Lynch (PEG)
¥3,532.11
+40.9%
EPS × Growth% (PEG = 1 is fair)
EPS=177.94, g=19.9%
EV/EBITDA
¥4,869.80
+94.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.03B
Dividend Discount (DDM)
¥3,885.35
+55.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.95, r=10%, g=8%
Book Value (P/B)
¥1,139.55
-54.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2279.09, ROE=8%, g=6%, r=10%
Reverse DCF
¥2,507.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 19.9%
Margin of Safety
¥3,623.69
+44.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4831.58, 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.