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.