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¥109.61Fair value¥279.42Bull¥541.04
FairClose
52-week traded range
52W low ¥339.0052W high ¥418.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KITAZAWA SANGYO CO.,LTD. closed at ¥404.00, 44.6% above the consensus fair value of ¥279.42 drawn from 9 valuation models.
Financial DNA score 30/100 — Weak. P/E of 34.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥235.21
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥403.99
+0.0%
√(22.5 × EPS × BVPS)
EPS=11.85, BVPS=612.12
P/E Fair Value
¥237.00
-41.3%
EPS × 20x (sector P/E)
EPS=11.85, Sector P/E=20x
Peter Lynch (PEG)
¥109.61
-72.9%
EPS × Growth% (PEG = 1 is fair)
EPS=11.85, g=9.3%
EV/EBITDA
¥409.94
+1.5%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=664.81M
Dividend Discount (DDM)
¥541.04
+33.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.02, r=10%, g=8%
Book Value (P/B)
¥122.42
-69.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=612.12, ROE=2%, g=6%, r=10%
Reverse DCF
¥404.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: 9.3%
Margin of Safety
¥219.05
-45.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=292.07, 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.