DAITO KOUN CO.,LTD.

9367 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥2,059.00
+0.44%
Delayed · cached 15 min

Fair value analysis

9367
DAITO KOUN CO.,LTD.
IndustrialsWarehousing and Harbor Transportation Service
¥2,059.00
Close used for this calculation
¥1,621.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability9/25
Returns7/25
Balance Sheet19/25
Efficiency13/25
Growth4/25
Average
Quality radar
48Prof.9/25Ret.7/25Eff.13/25B.Sht19/25Growth4/25

Consensus fair value

¥1,621.50
Above FV
▼ -21.2% against the close used
Model range ¥109.76 – ¥2,014.00
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¥109.76Fair value¥1,621.50Bull¥2,014.00
FairClose
52-week traded range
52W low ¥784.0052W high ¥2,610.00

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

Valuation summary

Trading above the consensus fair value

DAITO KOUN CO.,LTD. closed at ¥2,059.00, 27.0% above the consensus fair value of ¥1,621.50 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥304.53
-85.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,666.40
-19.1%
√(22.5 × EPS × BVPS)
EPS=100.7, BVPS=1225.6 · outside Graham range (P/E 20.5, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,014.00
-2.2%
EPS × 20x (sector P/E)
EPS=100.7, Sector P/E=20x
Peter Lynch (PEG)
¥109.76
-94.7%
EPS × Growth% (PEG = 1 is fair)
EPS=100.7, g=1.1%
EV/EBITDA
¥1,553.54
-24.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.48B
Dividend Discount (DDM)
¥396.41
-80.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.09, r=10%, g=2%
Book Value (P/B)
¥997.98
-51.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1225.6, ROE=8.7%, g=3%, r=10%
Reverse DCF
¥2,059.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 1.1%
Margin of Safety
¥996.23
-51.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1328.31, 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.