Kuribayashi Steamship Co.,Ltd.

9171 TSE Industrials Marine Transportation
TSE Standard
¥1,475.00
+1.37%
Delayed · cached 15 min

Fair value analysis

9171
Kuribayashi Steamship Co.,Ltd.
IndustrialsMarine Transportation
¥1,475.00
Close used for this calculation
¥3,441.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns18/25
Balance Sheet9/25
Efficiency25/25
Growth25/25
Strong
Quality radar
71Prof.19/25Ret.18/25Eff.25/25B.Sht9/25Growth25/25

Consensus fair value

¥3,441.65
Below FV
▲ +133.3% against the close used
Model range ¥3,138.15 – ¥9,028.80
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¥3,138.15Fair value¥3,441.65Bull¥9,028.80
FairClose
52-week traded range
52W low ¥1,124.0052W high ¥2,178.00

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

Valuation summary

Trading below the consensus fair value

Kuribayashi Steamship Co.,Ltd. closed at ¥1,475.00, 57.1% below the consensus fair value of ¥3,441.65 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,138.15
+112.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,382.68
+197.1%
√(22.5 × EPS × BVPS)
EPS=300.96, BVPS=2836.54
P/E Fair Value
¥6,019.20
+308.1%
EPS × 20x (sector P/E)
EPS=300.96, Sector P/E=20x
Peter Lynch (PEG)
¥9,028.80
+512.1%
EPS × Growth% (PEG = 1 is fair)
EPS=300.96, g=30%
EV/EBITDA
¥7,112.59
+382.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.56B
Dividend Discount (DDM)
¥3,241.75
+119.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.03, r=10%, g=8%
Book Value (P/B)
¥3,971.15
+169.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2836.54, ROE=11.6%, g=6%, r=10%
Reverse DCF
¥1,475.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 153%
Margin of Safety
¥3,385.01
+129.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4513.34, 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.