K'S HOLDINGS CORPORATION

8282 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,848.50
-0.80%
Delayed · cached 15 min

Fair value analysis

8282
K'S HOLDINGS CORPORATION
Consumer DiscretionaryRetail Trade
¥1,848.50
Close used for this calculation
¥2,176.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability12/25
Returns10/25
Balance Sheet18/25
Efficiency11/25
Growth17/25
Good
Quality radar
51Prof.12/25Ret.10/25Eff.11/25B.Sht18/25Growth17/25

Consensus fair value

¥2,176.77
Below FV
▲ +17.8% against the close used
Model range ¥586.85 – ¥3,384.75
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¥586.85Fair value¥2,176.77Bull¥3,384.75
FairClose
52-week traded range
52W low ¥1,461.0052W high ¥2,138.50

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

Valuation summary

Trading below the consensus fair value

K'S HOLDINGS CORPORATION closed at ¥1,848.50, 15.1% below the consensus fair value of ¥2,176.77 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 20.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,384.75
+83.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,817.24
-1.7%
√(22.5 × EPS × BVPS)
EPS=91.31, BVPS=1607.39 · outside Graham range (P/E 20.2, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,826.20
-1.2%
EPS × 20x (sector P/E)
EPS=91.31, Sector P/E=20x
Peter Lynch (PEG)
¥1,447.26
-21.7%
EPS × Growth% (PEG = 1 is fair)
EPS=91.31, g=15.9%
EV/EBITDA
¥2,305.17
+24.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=40.39B
Dividend Discount (DDM)
¥586.85
-68.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.03, r=10%, g=2%
Book Value (P/B)
¥619.99
-66.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1607.39, ROE=5.7%, g=3%, r=10%
Reverse DCF
¥1,848.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: -15.9%
Margin of Safety
¥1,757.05
-4.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2342.73, 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.