KISOJI CO.,LTD.

8160 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,449.00
-0.24%
Delayed · cached 15 min

Fair value analysis

8160
KISOJI CO.,LTD.
Consumer DiscretionaryRetail Trade
¥2,449.00
Close used for this calculation
¥1,791.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability17/25
Returns4/25
Balance Sheet16/25
Efficiency7/25
Growth15/25
Average
Quality radar
44Prof.17/25Ret.4/25Eff.7/25B.Sht16/25Growth15/25

Consensus fair value

¥1,791.98
Above FV
▼ -26.8% against the close used
Model range ¥629.10 – ¥2,558.83
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¥629.10Fair value¥1,791.98Bull¥2,558.83
FairClose
52-week traded range
52W low ¥2,244.0052W high ¥2,669.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

KISOJI CO.,LTD. closed at ¥2,449.00, 36.7% above the consensus fair value of ¥1,791.98 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 39.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,442.92
-0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,245.37
-49.1%
√(22.5 × EPS × BVPS)
EPS=61.36, BVPS=1123.39 · outside Graham range (P/E 39.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,227.20
-49.9%
EPS × 20x (sector P/E)
EPS=61.36, Sector P/E=20x
Peter Lynch (PEG)
¥1,699.06
-30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=61.36, g=27.7%
EV/EBITDA
¥2,558.83
+4.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.4B
Dividend Discount (DDM)
¥1,613.40
-34.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.88, r=10%, g=8%
Book Value (P/B)
¥629.10
-74.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1123.39, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥2,449.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.5% | Historical: 27.7%
Margin of Safety
¥1,228.87
-49.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1638.5, 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.