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¥371.45Fair value¥2,138.09Bull¥3,738.06
FairClose
52-week traded range
52W low ¥4,045.0052W high ¥4,345.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kin-Ei Corp. closed at ¥4,190.00, 96.0% above the consensus fair value of ¥2,138.09 drawn from 8 valuation models.
Financial DNA score 33/100 — Weak. P/E of 58.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,419.13
-42.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,265.35
-69.8%
√(22.5 × EPS × BVPS)
EPS=71.84, BVPS=990.54 · outside Graham range (P/E 58.3, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,436.80
-65.7%
EPS × 20x (sector P/E)
EPS=71.84, Sector P/E=20x
Peter Lynch (PEG)
¥1,199.01
-71.4%
EPS × Growth% (PEG = 1 is fair)
EPS=71.84, g=16.7%
EV/EBITDA
¥3,738.06
-10.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=596.45M
Book Value (P/B)
¥371.45
-91.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=990.54, ROE=7.5%, g=6%, r=10%
Reverse DCF
¥4,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.6% | Historical: 16.7%
Margin of Safety
¥1,280.32
-69.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1707.09, 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.