KNT-CT Holdings Co.,Ltd.

9726 TSE Industrials Services
TSE Standard
¥1,873.00
-1.32%
Delayed · cached 15 min

Fair value analysis

9726
KNT-CT Holdings Co.,Ltd.
IndustrialsServices
¥1,873.00
Close used for this calculation
¥4,565.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability4/25
Returns17/25
Balance Sheet10/25
Efficiency14/25
Growth8/25
Average
Quality radar
45Prof.4/25Ret.17/25Eff.14/25B.Sht10/25Growth8/25

Consensus fair value

¥4,565.45
Below FV
▲ +143.8% against the close used
Model range ¥1,352.24 – ¥6,411.40
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.

Educational data only. Not a recommendation to buy, sell or hold any security.