KONAMI GROUP CORPORATION

9766 TSE Technology Information & Communication
TSE Prime
¥20,730.00
+1.87%
Delayed · cached 15 min

Fair value analysis

9766
KONAMI GROUP CORPORATION
TechnologyInformation & Communication
¥20,730.00
Close used for this calculation
¥14,256.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability23/25
Returns10/25
Balance Sheet18/25
Efficiency9/25
Growth12/25
Good
Quality radar
60Prof.23/25Ret.10/25Eff.9/25B.Sht18/25Growth12/25

Consensus fair value

¥14,256.06
Above FV
▼ -31.2% against the close used
Model range ¥6,724.62 – ¥21,994.81
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¥6,724.62Fair value¥14,256.06Bull¥21,994.81
FairClose
52-week traded range
52W low ¥17,280.0052W high ¥25,740.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

KONAMI GROUP CORPORATION closed at ¥20,730.00, 45.4% above the consensus fair value of ¥14,256.06 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 28.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥14,644.61
-29.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,724.62
-67.6%
√(22.5 × EPS × BVPS)
EPS=737.8, BVPS=2724.05 · outside Graham range (P/E 28.1, P/B 7.6) — asset-light, treat as a rough floor
P/E Fair Value
¥14,756.00
-28.8%
EPS × 20x (sector P/E)
EPS=737.8, Sector P/E=20x
Peter Lynch (PEG)
¥11,974.49
-42.2%
EPS × Growth% (PEG = 1 is fair)
EPS=737.8, g=16.2%
EV/EBITDA
¥21,994.81
+6.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=170.08B
Dividend Discount (DDM)
¥11,977.79
-42.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=221.81, r=10%, g=8%
Book Value (P/B)
¥8,921.25
-57.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2724.05, ROE=19.1%, g=6%, r=10%
Reverse DCF
¥20,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.7% | Historical: 16.2%
Margin of Safety
¥9,031.31
-56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12041.74, 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.