Kamigumi Co.,Ltd.

9364 TSE Industrials Warehousing and Harbor Transportation Service
TSE Prime
¥4,809.00
-0.35%
Delayed · cached 15 min

Fair value analysis

9364
Kamigumi Co.,Ltd.
IndustrialsWarehousing and Harbor Transportation Service
¥4,809.00
Close used for this calculation
¥6,037.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability17/25
Returns7/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
62Prof.17/25Ret.7/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥6,037.33
Below FV
▲ +25.5% against the close used
Model range ¥2,003.75 – ¥11,062.62
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¥2,003.75Fair value¥6,037.33Bull¥11,062.62
FairClose
52-week traded range
52W low ¥4,467.0052W high ¥5,816.00

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

Valuation summary

Trading below the consensus fair value

Kamigumi Co.,Ltd. closed at ¥4,809.00, 20.3% below the consensus fair value of ¥6,037.33 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,178.21
+28.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,297.73
+10.2%
√(22.5 × EPS × BVPS)
EPS=311.26, BVPS=4007.5
P/E Fair Value
¥6,225.20
+29.4%
EPS × 20x (sector P/E)
EPS=311.26, Sector P/E=20x
Peter Lynch (PEG)
¥3,311.81
-31.1%
EPS × Growth% (PEG = 1 is fair)
EPS=311.26, g=10.6%
EV/EBITDA
¥7,183.07
+49.4%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=50.38B
Dividend Discount (DDM)
¥11,062.62
+130.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=204.86, r=10%, g=8%
Book Value (P/B)
¥2,003.75
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4007.5, ROE=8%, g=6%, r=10%
Reverse DCF
¥4,809.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 10.6%
Margin of Safety
¥4,425.29
-8.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5900.38, 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.