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¥9,539.64Fair value¥14,355.37Bull¥33,496.28
FairClose
52-week traded range
52W low ¥6,510.0052W high ¥7,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Keifuku Electric Railroad Co.,Ltd. closed at ¥6,610.00, 54.0% below the consensus fair value of ¥14,355.37 drawn from 8 valuation models.
Financial DNA score 77/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,539.64
+44.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥12,211.65
+84.7%
√(22.5 × EPS × BVPS)
EPS=922.47, BVPS=7184.78
P/E Fair Value
¥18,449.40
+179.1%
EPS × 20x (sector P/E)
EPS=922.47, Sector P/E=20x
Peter Lynch (PEG)
¥26,262.72
+297.3%
EPS × Growth% (PEG = 1 is fair)
EPS=922.47, g=28.5%
EV/EBITDA
¥33,496.28
+406.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4B
Book Value (P/B)
¥13,830.71
+109.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7184.78, ROE=13.7%, g=6%, r=10%
Reverse DCF
¥6,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 28.5%
Margin of Safety
¥10,050.17
+52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13400.23, 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.