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¥551.33Fair value¥1,257.92Bull¥1,966.77
FairClose
52-week traded range
52W low ¥610.0052W high ¥700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
THE KYOTO HOTEL,LTD. closed at ¥633.00, 49.7% below the consensus fair value of ¥1,257.92 drawn from 7 valuation models.
Financial DNA score 62/100 — Good. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,966.77
+210.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥558.23
-11.8%
√(22.5 × EPS × BVPS)
EPS=69.14, BVPS=200.32 · outside Graham range (P/E 9.2, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,382.80
+118.5%
EPS × 20x (sector P/E)
EPS=69.14, Sector P/E=20x
EV/EBITDA
¥551.33
-12.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.81B
Book Value (P/B)
¥732.59
+15.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=200.32, ROE=28.6%, g=3%, r=10%
Reverse DCF
¥633.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 0%
Margin of Safety
¥976.95
+54.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1302.6, 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.