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¥1,683.84Fair value¥11,040.31Bull¥20,013.93
FairClose
52-week traded range
52W low ¥3,455.0052W high ¥5,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KANAMOTO CO.,LTD. closed at ¥5,420.00, 50.9% below the consensus fair value of ¥11,040.31 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 17.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥20,013.93
+269.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.4%, r=10%, tg=3%, n=10yr
Graham Number
¥5,470.85
+0.9%
√(22.5 × EPS × BVPS)
EPS=314.15, BVPS=4234.38
P/E Fair Value
¥6,283.00
+15.9%
EPS × 20x (sector P/E)
EPS=314.15, Sector P/E=20x
Peter Lynch (PEG)
¥1,683.84
-68.9%
EPS × Growth% (PEG = 1 is fair)
EPS=314.15, g=5.4%
EV/EBITDA
¥17,705.53
+226.7%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=51.77B
Dividend Discount (DDM)
¥2,153.75
-60.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.85, r=10%, g=5.4%
Book Value (P/B)
¥2,044.18
-62.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4234.38, ROE=7.6%, g=5.4%, r=10%
Reverse DCF
¥5,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: 5.4%
Margin of Safety
¥7,941.95
+46.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10589.26, 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.