KAWANISHI WAREHOUSE CO.,LTD.

9322 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥2,444.00
+0.41%
Delayed · cached 15 min

Fair value analysis

9322
KAWANISHI WAREHOUSE CO.,LTD.
Industrials›Warehousing and Harbor Transportation Service
¥2,444.00
Close used for this calculation
¥2,074.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability11/25
Returns7/25
Balance Sheet18/25
Efficiency11/25
Growth8/25
Average
Quality radar
47Prof.11/25Ret.7/25Eff.11/25B.Sht18/25Growth8/25

Consensus fair value

¥2,074.43
Above FV
▼ -15.1% against the close used
Model range ¥415.38 – ¥2,928.78
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¥415.38Fair value¥2,074.43Bull¥2,928.78
FairClose
52-week traded range
52W low ¥1,315.0052W high ¥2,982.00

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

Valuation summary

Trading above the consensus fair value

KAWANISHI WAREHOUSE CO.,LTD. closed at ¥2,444.00, 17.8% above the consensus fair value of ¥2,074.43 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,126.31
-13.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,315.99
-5.2%
√(22.5 × EPS × BVPS)
EPS=82.91, BVPS=2875.29 · outside Graham range (P/E 29.5, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,658.20
-32.2%
EPS × 20x (sector P/E)
EPS=82.91, Sector P/E=20x
Peter Lynch (PEG)
¥415.38
-83.0%
EPS × Growth% (PEG = 1 is fair)
EPS=82.91, g=5%
EV/EBITDA
¥2,928.78
+19.8%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=2.54B
Dividend Discount (DDM)
¥2,736.17
+12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.02, r=10%, g=5%
Book Value (P/B)
¥833.84
-65.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2875.29, ROE=2.9%, g=5%, r=10%
Reverse DCF
¥2,444.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 5%
Margin of Safety
¥1,525.12
-37.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2033.5, 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.