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¥433.47Fair value¥1,959.21Bull¥2,485.88
FairClose
52-week traded range
52W low ¥1,407.5052W high ¥1,651.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Keikyu Corporation closed at ¥1,560.50, 20.4% below the consensus fair value of ¥1,959.21 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,022.62
+29.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,820.11
+16.6%
√(22.5 × EPS × BVPS)
EPS=101.9, BVPS=1444.91
P/E Fair Value
¥2,038.00
+30.6%
EPS × 20x (sector P/E)
EPS=101.9, Sector P/E=20x
Peter Lynch (PEG)
¥2,212.25
+41.8%
EPS × Growth% (PEG = 1 is fair)
EPS=101.9, g=21.7%
EV/EBITDA
¥2,297.11
+47.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=62.84B
Dividend Discount (DDM)
¥2,485.88
+59.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.03, r=10%, g=8%
Book Value (P/B)
¥433.47
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1444.91, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥1,560.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 21.7%
Margin of Safety
¥1,470.18
-5.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1960.24, 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.