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¥602.96Fair value¥1,999.36Bull¥2,936.18
FairClose
52-week traded range
52W low ¥806.0052W high ¥947.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kanda Holdings Co.,Ltd. closed at ¥927.00, 53.6% below the consensus fair value of ¥1,999.36 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,225.20
+140.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,835.14
+98.0%
√(22.5 × EPS × BVPS)
EPS=114.64, BVPS=1305.63
P/E Fair Value
¥2,292.80
+147.3%
EPS × 20x (sector P/E)
EPS=114.64, Sector P/E=20x
Peter Lynch (PEG)
¥683.25
-26.3%
EPS × Growth% (PEG = 1 is fair)
EPS=114.64, g=6%
EV/EBITDA
¥2,936.18
+216.7%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=5.32B
Dividend Discount (DDM)
¥602.96
-35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.99, r=10%, g=6%
Book Value (P/B)
¥1,014.77
+9.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1305.63, ROE=9.1%, g=6%, r=10%
Reverse DCF
¥927.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 6%
Margin of Safety
¥1,588.29
+71.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2117.71, 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.