Kanagawa Chuo Kotsu Co.,Ltd.

9081 TSE Industrials Land Transportation
TSE Prime
¥4,000.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9081
Kanagawa Chuo Kotsu Co.,Ltd.
IndustrialsLand Transportation
¥4,000.00
Close used for this calculation
¥6,790.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability15/25
Returns15/25
Balance Sheet4/25
Efficiency18/25
Growth20/25
Good
Quality radar
52Prof.15/25Ret.15/25Eff.18/25B.Sht4/25Growth20/25

Consensus fair value

¥6,790.96
Below FV
▲ +69.8% against the close used
Model range ¥3,076.92 – ¥13,672.08
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¥3,076.92Fair value¥6,790.96Bull¥13,672.08
FairClose
52-week traded range
52W low ¥3,215.0052W high ¥4,070.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Kanagawa Chuo Kotsu Co.,Ltd. closed at ¥4,000.00, 41.1% below the consensus fair value of ¥6,790.96 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,855.26
+46.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,834.15
+45.9%
√(22.5 × EPS × BVPS)
EPS=294.99, BVPS=5128.21
P/E Fair Value
¥5,899.80
+47.5%
EPS × 20x (sector P/E)
EPS=294.99, Sector P/E=20x
Peter Lynch (PEG)
¥5,445.52
+36.1%
EPS × Growth% (PEG = 1 is fair)
EPS=294.99, g=18.5%
EV/EBITDA
¥13,672.08
+241.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=13.23B
Dividend Discount (DDM)
¥4,860.00
+21.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90, r=10%, g=8%
Book Value (P/B)
¥3,076.92
-23.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5128.21, ROE=6%, g=6%, r=10%
Reverse DCF
¥4,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 18.5%
Margin of Safety
¥4,397.30
+9.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5863.07, 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.