Daiei Kankyo Co., Ltd (DKCLF) fair value: what the stock is really worth
As of Oct 29, 2026: fair value (intrinsic value) of Daiei Kankyo Co., Ltd stock $15.69, price $25.14, that is 37.6% below the price, quality 51 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Daiei Kankyo Co., Ltd. engages in the waste management and valuable resource recycling businesses in Japan.
Show moreShow less
It is involved in the waste management and recycling, soil remediation, forest management, facility construction and administration, and consulting services, as well as generates electricity through biogas and solar.
The company also engages in the other waste-related businesses, including the provision of temporary staffing and recruitment services, as well as agribusiness; and sports promotion and golf course management businesses. In addition, it offers aluminum and recycled plastic pallets.
The company was incorporated in 1979 and is headquartered in Kobe, Japan. Daiei Kankyo Co., Ltd. is a subsidiary of Wingtowa Co., Ltd.
Stock analysis
Daiei Kankyo Co., Ltd (DKCLF) currently trades at $25.14, while our model-based Fair Value estimate is $15.69, 38% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $20.21 per share, and 1 of the 26 models we run sit above the $25.14 price.
Bear case: the Asset-Based group reads lowest at $3.06, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $7.49 (bear) to $21.48 (bull), the price of $25.14 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Daiei Kankyo Co., Ltd reported revenue of ¥87.9B in FY2026 versus ¥65.0B in FY2022, a compound +7.8%/yr. Reported net income was ¥15.8B in FY2026, compounding +15.6%/yr from FY2022.
Key figures
Market cap $2.5B Mid · P/E ratio 23.5 · P/S ratio 4.24 · EPS (TTM) $1.07 · Dividend yield 1.3% · Net margin 18.0% · Return on equity 16.2% · Return on assets (EBIT) 10.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at −38%, DKCLF screens richer than that median.
Fair Value models
Bear$7.49Fair Value $15.69Bull$21.48
Price $25.14 · Downside -37.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then ($0.4473 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+9.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.1%
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+12.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.2%
Dividend (yield on the price)1.3%
Profit margin 2022 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.20% → 25%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+25.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +22.8% a year for the price and +4.0% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Waste Management · 155 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Above median
Fair Value upside−37.6% · Below median
Profitability
Return on equity (12 months)16.2% · Top 25%
Return on assets6.1% · Top 25%
Net margin (12 months)17.9% · Top 25%
Operating margin (12 months)22.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)20.6% · Above median
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.88× · Highest 25%
Valuation Multiplesvs Waste Management median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Daiei Kankyo Co., Ltd (DKCLF) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of $15.69 versus the last price from Oct 29, 2026 of $25.14, about 38% lower (overvalued).
What is the fair value of DKCLF?
Our model-based fair value for Daiei Kankyo Co., Ltd is $15.69 (as of Nov 4, 2026), built from audited fundamentals. Last price (from Oct 29, 2026): $25.14.
What is the quality score of DKCLF?
Daiei Kankyo Co., Ltd has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Daiei Kankyo Co., Ltd (DKCLF)?
Our model-based price target is the fair value of $15.69 (as of Nov 4, 2026) from 26 valuation models. Cautious scenario $7.49, optimistic scenario $21.48. It is a calculation from audited fundamentals, not an analyst target.
What is the Daiei Kankyo Co., Ltd stock forecast for 2026?
Our models put fair value at $15.69, about 38% lower versus the last price from Oct 29, 2026 of $25.14 (overvalued). Cautious scenario $7.49, optimistic scenario $21.48. The calculation is refreshed regularly with new filings.
What is the revenue of Daiei Kankyo Co., Ltd (DKCLF)?
Daiei Kankyo Co., Ltd reported trailing-twelve-month revenue of about ¥92.0B (latest available figure, as of Nov 4, 2026).
Does Daiei Kankyo Co., Ltd pay a dividend?
Daiei Kankyo Co., Ltd currently shows a dividend yield of 1.33% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Daiei Kankyo Co., Ltd (DKCLF) and when is the ex-dividend date?
Daiei Kankyo Co., Ltd pays a dividend of $0.335 per share a year, a dividend yield of 1.3%. The next ex-dividend date is Mar 30, 2027. The payout ratio is 33.4% of earnings. Free cash flow covers the dividend 1.55 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Daiei Kankyo Co., Ltd (DKCLF)?
For today's price to be fair in a discounted-cash-flow model, Daiei Kankyo Co., Ltd would have to grow free cash flow by +25.4 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +7.8 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of DKCLF use?
Our models discount Daiei Kankyo Co., Ltd at 8.5 %: a base by market capitalisation (mid), damped by beta 0.25, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Daiei Kankyo Co., Ltd that is +25.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Daiei Kankyo Co., Ltd (DKCLF) delivered so far?
Over the past 4 years revenue at Daiei Kankyo Co., Ltd grew +7.8 % a year. The price currently implies free-cash-flow growth of +25.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Daiei Kankyo Co., Ltd (DKCLF) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Daiei Kankyo Co., Ltd (+25.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Daiei Kankyo Co., Ltd (DKCLF)?
The free-cash-flow yield on the price is 2.06 %: that much free cash flow Daiei Kankyo Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Daiei Kankyo Co., Ltd (DKCLF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daiei Kankyo Co., Ltd it is $15.69 per share (as of Nov 4, 2026), against a price of $25.14. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Daiei Kankyo Co., Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, DKCLF trades above its calculated fair value: price $25.14, fair value $15.69, a gap of about −38% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DKCLF?
No. The price is what the market pays today ($25.14); the fair value is what the company's own numbers justify ($15.69). For Daiei Kankyo Co., Ltd the two are $9.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is Daiei Kankyo Co., Ltd worth?
The market values Daiei Kankyo Co., Ltd at about $2.5B (market capitalisation, as of Nov 4, 2026). Per share that is $25.14; our models calculate a fair value of $15.69 per share.
What do the bullish and bearish scenarios say about DKCLF?
Our models span a range for Daiei Kankyo Co., Ltd: cautious scenario $7.49, base $15.69, optimistic $21.48 per share (as of Nov 4, 2026, price $25.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DKCLF?
Daiei Kankyo Co., Ltd trades at a price-to-earnings ratio of 23.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $15.69 is built from several models across several years. Other multiples: P/B 3.6, P/S 4.3, EV/EBITDA 12.6.
How solid is the balance sheet of Daiei Kankyo Co., Ltd (DKCLF)?
Balance-sheet figures for Daiei Kankyo Co., Ltd (as of Nov 4, 2026): return on equity 16.2%, debt of 0.88 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
Which stocks are comparable to Daiei Kankyo Co., Ltd?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Daiei Kankyo Co., Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price $25.14, calculated fair value $15.69 (−38%), Quality Score 51/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DKCLF calculated?
We run Daiei Kankyo Co., Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $15.69 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Daiei Kankyo Co., Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Daiei Kankyo Co., Ltd (DKCLF)?
The latest price we hold is from Oct 29, 2026 and stands at $25.14. Our model-based fair value is $15.69, about 38% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daiei Kankyo Co., Ltd right now?
The price sits above even our optimistic bull case ($21.48). The favourable scenario is already priced in. The model range is unusually wide ($7.49 to $21.48). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Daiei Kankyo Co., Ltd
How large is the market capitalisation of Daiei Kankyo Co., Ltd (DKCLF)?
The market capitalisation of Daiei Kankyo Co., Ltd is $2.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Daiei Kankyo Co., Ltd (DKCLF)?
The price-to-sales ratio of Daiei Kankyo Co., Ltd is 4.24 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Daiei Kankyo Co., Ltd (DKCLF)?
Earnings per share at Daiei Kankyo Co., Ltd are $1.07 (price ÷ EPS = P/E 23.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Daiei Kankyo Co., Ltd (DKCLF)?
The dividend yield of Daiei Kankyo Co., Ltd is 1.3% (payout 31.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Daiei Kankyo Co., Ltd (DKCLF)?
The net margin of Daiei Kankyo Co., Ltd is 18.0% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Daiei Kankyo Co., Ltd (DKCLF)?
The return on equity (ROE) of Daiei Kankyo Co., Ltd is 16.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Daiei Kankyo Co., Ltd (DKCLF)?
On an EBIT basis the return on assets of Daiei Kankyo Co., Ltd is 10.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Daiei Kankyo Co., Ltd (DKCLF)?
The operating margin of Daiei Kankyo Co., Ltd is 22.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daiei Kankyo Co., Ltd (DKCLF)?
Revenue at Daiei Kankyo Co., Ltd is growing +20.6% versus a year earlier (3y avg +9.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Daiei Kankyo Co., Ltd (DKCLF)?
Earnings per share at Daiei Kankyo Co., Ltd are growing +20.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Daiei Kankyo Co., Ltd (DKCLF) carry?
The net debt of Daiei Kankyo Co., Ltd is ¥63.3B (fiscal year 2026, ≈ 7.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Daiei Kankyo Co., Ltd in the live analysis
One click puts Daiei Kankyo Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026