Kanda Holdings Co.,Ltd.

9059 TSE Industrials Land Transportation
TSE Standard
¥927.00
+0.65%
Delayed · cached 15 min

Fair value analysis

9059
Kanda Holdings Co.,Ltd.
IndustrialsLand Transportation
¥927.00
Close used for this calculation
¥1,999.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability13/25
Returns15/25
Balance Sheet14/25
Efficiency23/25
Growth14/25
Strong
Quality radar
65Prof.13/25Ret.15/25Eff.23/25B.Sht14/25Growth14/25

Consensus fair value

¥1,999.36
Below FV
▲ +115.7% against the close used
Model range ¥602.96 – ¥2,936.18
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.

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