KANSEKI CO.,LTD
TSE Standard
¥881.00
-1.34%
Delayed · cached 15 min
Fair value analysis
9903
KANSEKI CO.,LTD
¥881.00
Close used for this calculation
¥696.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Quality radar
Consensus fair value
¥696.30
Above FV▼ -21.0% against the close used
Model range ¥231.17 – ¥913.44
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¥231.17Fair value¥696.30Bull¥913.44
FairClose
52-week traded range
52W low ¥850.0052W high ¥1,269.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KANSEKI CO.,LTD closed at ¥881.00, 26.5% above the consensus fair value of ¥696.30 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 21.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥773.13
-12.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥913.44
+3.7%
√(22.5 × EPS × BVPS)
EPS=41.25, BVPS=898.98
P/E Fair Value
¥825.00
-6.4%
EPS × 20x (sector P/E)
EPS=41.25, Sector P/E=20x
Dividend Discount (DDM)
¥254.98
-71.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20, r=10%, g=2%
Book Value (P/B)
¥231.17
-73.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=898.98, ROE=4.8%, g=3%, r=10%
Reverse DCF
¥881.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 0%
Margin of Safety
¥627.89
-28.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=837.19, 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.