Keikyu Corporation

9006 TSE Industrials Land Transportation
TSE Prime
¥1,560.50
-0.16%
Delayed · cached 15 min

Fair value analysis

9006
Keikyu Corporation
IndustrialsLand Transportation
¥1,560.50
Close used for this calculation
¥1,959.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability19/25
Returns12/25
Balance Sheet0/25
Efficiency18/25
Growth23/25
Average
Quality radar
49Prof.19/25Ret.12/25Eff.18/25B.Sht0/25Growth23/25

Consensus fair value

¥1,959.21
Below FV
▲ +25.6% against the close used
Model range ¥433.47 – ¥2,485.88
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.

Educational data only. Not a recommendation to buy, sell or hold any security.