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¥7,364.38Fair value¥11,081.25Bull¥12,554.20
FairClose
52-week traded range
52W low ¥3,375.0052W high ¥5,170.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KAGA ELECTRONICS CO.,LTD. closed at ¥4,800.00, 56.7% below the consensus fair value of ¥11,081.25 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 7.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,459.43
+159.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,364.38
+53.4%
√(22.5 × EPS × BVPS)
EPS=627.71, BVPS=3840
P/E Fair Value
¥12,554.20
+161.5%
EPS × 20x (sector P/E)
EPS=627.71, Sector P/E=20x
Peter Lynch (PEG)
¥12,058.31
+151.2%
EPS × Growth% (PEG = 1 is fair)
EPS=627.71, g=19.2%
EV/EBITDA
¥10,414.85
+117.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.13B
Dividend Discount (DDM)
¥7,568.64
+57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.16, r=10%, g=8%
Book Value (P/B)
¥11,318.40
+135.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3840, ROE=17.8%, g=6%, r=10%
Reverse DCF
¥4,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.1% | Historical: 19.2%
Margin of Safety
¥8,094.50
+68.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10792.67, 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.