Keihanshin Building Co.,Ltd.

8818 TSE Real Estate Real Estate
TSE Prime
¥1,118.00
-0.18%
Delayed · cached 15 min

Fair value analysis

8818
Keihanshin Building Co.,Ltd.
Real EstateReal Estate
¥1,118.00
Close used for this calculation
¥1,944.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability14/25
Returns13/25
Balance Sheet13/25
Efficiency25/25
Growth14/25
Strong
Quality radar
65Prof.14/25Ret.13/25Eff.25/25B.Sht13/25Growth14/25

Consensus fair value

¥1,944.77
Below FV
▲ +74.0% against the close used
Model range ¥184.29 – ¥2,702.72
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¥184.29Fair value¥1,944.77Bull¥2,702.72
FairClose
52-week traded range
52W low ¥806.0052W high ¥1,163.00

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

Valuation summary

Trading below the consensus fair value

Keihanshin Building Co.,Ltd. closed at ¥1,118.00, 42.5% below the consensus fair value of ¥1,944.77 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,702.72
+141.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,921.38
+71.9%
√(22.5 × EPS × BVPS)
EPS=96.86, BVPS=1693.94
P/E Fair Value
¥1,937.20
+73.3%
EPS × 20x (sector P/E)
EPS=96.86, Sector P/E=20x
Peter Lynch (PEG)
¥238.28
-78.7%
EPS × Growth% (PEG = 1 is fair)
EPS=96.86, g=2.5%
EV/EBITDA
¥184.29
-83.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.43B
Dividend Discount (DDM)
¥510.31
-54.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.02, r=10%, g=2%
Book Value (P/B)
¥701.77
-37.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1693.94, ROE=5.9%, g=3%, r=10%
Reverse DCF
¥1,118.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: -2.5%
Margin of Safety
¥1,640.32
+46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2187.1, 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.