KAGA ELECTRONICS CO.,LTD.

8154 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,800.00
+0.31%
Delayed · cached 15 min

Fair value analysis

8154
KAGA ELECTRONICS CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥4,800.00
Close used for this calculation
¥11,081.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability15/25
Returns17/25
Balance Sheet5/25
Efficiency23/25
Growth20/25
Good
Quality radar
60Prof.15/25Ret.17/25Eff.23/25B.Sht5/25Growth20/25

Consensus fair value

¥11,081.25
Below FV
▲ +130.9% against the close used
Model range ¥7,364.38 – ¥12,554.20
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.

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