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¥1,453.82Fair value¥3,094.16Bull¥3,477.00
FairClose
52-week traded range
52W low ¥1,279.0052W high ¥1,669.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYUSHU LEASING SERVICE CO.,LTD. closed at ¥1,524.00, 50.7% below the consensus fair value of ¥3,094.16 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,450.75
+126.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,800.69
+83.8%
√(22.5 × EPS × BVPS)
EPS=173.85, BVPS=2005.26
P/E Fair Value
¥3,477.00
+128.1%
EPS × 20x (sector P/E)
EPS=173.85, Sector P/E=20x
Peter Lynch (PEG)
¥2,882.43
+89.1%
EPS × Growth% (PEG = 1 is fair)
EPS=173.85, g=16.6%
Dividend Discount (DDM)
¥3,135.48
+105.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.06, r=10%, g=8%
Book Value (P/B)
¥1,453.82
-4.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2005.26, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥1,524.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 16.6%
Margin of Safety
¥2,432.11
+59.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3242.81, 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.