KPP GROUP HOLDINGS CO.,LTD.

9274 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,093.00
+0.74%
Delayed · cached 15 min

Fair value analysis

9274
KPP GROUP HOLDINGS CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,093.00
Close used for this calculation
¥1,596.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability8/25
Returns15/25
Balance Sheet4/25
Efficiency25/25
Growth16/25
Good
Quality radar
52Prof.8/25Ret.15/25Eff.25/25B.Sht4/25Growth16/25

Consensus fair value

¥1,596.63
Below FV
▲ +46.1% against the close used
Model range ¥458.49 – ¥2,228.01
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¥458.49Fair value¥1,596.63Bull¥2,228.01
FairClose
52-week traded range
52W low ¥707.0052W high ¥1,124.00

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

Valuation summary

Trading below the consensus fair value

KPP GROUP HOLDINGS CO.,LTD. closed at ¥1,093.00, 31.5% below the consensus fair value of ¥1,596.63 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,638.85
+49.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,682.09
+53.9%
√(22.5 × EPS × BVPS)
EPS=87.44, BVPS=1438.16
P/E Fair Value
¥1,748.80
+60.0%
EPS × 20x (sector P/E)
EPS=87.44, Sector P/E=20x
Peter Lynch (PEG)
¥608.58
-44.3%
EPS × Growth% (PEG = 1 is fair)
EPS=87.44, g=7%
EV/EBITDA
¥2,228.01
+103.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.69B
Dividend Discount (DDM)
¥458.49
-58.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.96, r=10%, g=2%
Book Value (P/B)
¥698.53
-36.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1438.16, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥1,093.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: -7%
Margin of Safety
¥1,267.44
+16.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1689.91, 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.