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¥1,352.24Fair value¥4,565.45Bull¥6,411.40
FairClose
52-week traded range
52W low ¥1,442.0052W high ¥2,071.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KNT-CT Holdings Co.,Ltd. closed at ¥1,873.00, 59.0% below the consensus fair value of ¥4,565.45 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,008.29
+220.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,200.49
+17.5%
√(22.5 × EPS × BVPS)
EPS=320.57, BVPS=671.33
P/E Fair Value
¥6,411.40
+242.3%
EPS × 20x (sector P/E)
EPS=320.57, Sector P/E=20x
EV/EBITDA
¥2,268.03
+21.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.85B
Book Value (P/B)
¥1,352.24
-27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=671.33, ROE=17.1%, g=3%, r=10%
Reverse DCF
¥1,873.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥3,655.04
+95.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4873.39, 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.