Duskin Co., Ltd. (DSKNF) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Duskin Co., Ltd. stock $18.42, price $29.86, that is 38.3% below the price, quality 61 out of 100. Rating: strongly overvalued. Calculated from audited financials with 12 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 11, 2026.
How to read this chart
22‑month range $27.04 – $29.86 · fair‑value band $11.98 – $25.93 · the $29.86 price screens above the $18.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Duskin Co. in your weekly email
Every Wednesday you see whether Duskin Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Duskin Co., Ltd. engages in the environmental hygiene and food businesses in Japan and internationally.
Show moreShow less
It is involved in the rental and sale of cleaning and hygiene products; leasing, sale, and cleaning of uniforms; sale of natural cosmetics and health foods products; and comprehensive event support.
The company provides professional cleaning; pest control and comprehensive hygiene management; home cleaning and helper; plant and flower upkeep; and home repair services comprising fixing scratches and dents, as well as emergency locksmith service; support services for seniors; and rental and sale of assisted-living products.
In addition, it operates hamburger and donut shops, and pork cutlet restaurants. Duskin Co., Ltd. was incorporated in 1963 and is headquartered in Osaka, Japan.
Stock analysis
Duskin Co., Ltd. (DSKNF) currently trades at $29.86, while our model-based Fair Value estimate is $18.42, 38% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $56.73 per share, and 1 of the 12 models we run sit above the $29.86 price.
Bear case: the Asset-Based group reads lowest at $1.86, and 11 of the 12 models stay below the price. Data coverage for this calculation is high.
Scenario range: $11.98 (bear) to $25.93 (bull), the price of $29.86 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 61/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Duskin Co., Ltd. reported revenue of ¥195B in FY2026 versus ¥163B in FY2022, a compound +4.5%/yr. Reported net income was ¥9.2B in FY2026, compounding +3.1%/yr from FY2022.
Key figures
Market cap $1.4B Small · P/E ratio 26.9 · P/S ratio 1.27 · EPS (TTM) $1.11 · Dividend yield 2.5% · Net margin 4.7% · Return on equity 6.7% · Return on assets (EBIT) 3.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (medium confidence).
What moves the price
The share trades about 28% above its previous 52-week high, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at −38%, DSKNF screens richer than that median.
Fair Value models
Bear$11.98Fair Value $18.42Bull$25.93
Price $29.86 · Downside -38.3%
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 ($0.2298 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.54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.1%
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.
+4.5%
Revenue growth 5 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.
+4.8%
Start year 2021 (pandemic)
’21
’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.
+14.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.0%
Dividend (yield on the price)2.5%
Profit margin 2021 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.3% → 5%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+29.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +26.8% a year for the price.
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.Conglomerates · 350 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−38.3% · Bottom 25%
Profitability
Return on equity (12 months)6.7% · Above median
Return on assets4.4% · Above median
Net margin (12 months)5.2% · Below median
Operating margin (12 months)7.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.6% · Below median
Dividend yield (12 months)2.5% · Above median
Valuation Multiplesvs Conglomerates 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 Duskin Co., Ltd. (DSKNF) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of $18.42 versus a price of $29.86, about 38% lower (overvalued).
What is the fair value of DSKNF?
Our model-based fair value for Duskin Co., Ltd. is $18.42 (as of Nov 11, 2026), built from audited fundamentals. The current price: $29.86.
What is the quality score of DSKNF?
Duskin Co., Ltd. has a Quality Score of 61/100. 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 Duskin Co., Ltd. (DSKNF)?
Our model-based price target is the fair value of $18.42 (as of Nov 11, 2026) from 12 valuation models. Cautious scenario $11.98, optimistic scenario $25.93. It is a calculation from audited fundamentals, not an analyst target.
What is the Duskin Co., Ltd. stock forecast for 2026?
Our models put fair value at $18.42, about 38% lower versus a price of $29.86 (overvalued). Cautious scenario $11.98, optimistic scenario $25.93. The calculation is refreshed regularly with new filings.
What is the revenue of Duskin Co., Ltd. (DSKNF)?
Duskin Co., Ltd. reported trailing-twelve-month revenue of about ¥197B (latest available figure, as of Nov 11, 2026).
Does Duskin Co., Ltd. pay a dividend?
Duskin Co., Ltd. currently shows a dividend yield of 2.47% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Duskin Co., Ltd. (DSKNF) and when is the ex-dividend date?
Duskin Co., Ltd. pays a dividend of $0.739 per share a year, a dividend yield of 2.5%. The next ex-dividend date is Mar 30, 2027. The payout ratio is 60.5% of earnings. Free cash flow covers the dividend 0.66 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Duskin Co., Ltd. (DSKNF)?
For today's price to be fair in a discounted-cash-flow model, Duskin Co., Ltd. would have to grow free cash flow by +29.5 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.8 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of DSKNF use?
Our models discount Duskin Co., Ltd. at 9.8 %: a base by market capitalisation (small), damped by beta 0.16, 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 Duskin Co., Ltd. that is +29.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Duskin Co., Ltd. (DSKNF) delivered so far?
Over the past 5 years revenue at Duskin Co., Ltd. grew +4.8 % a year. The price currently implies free-cash-flow growth of +29.5 % 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 Duskin Co., Ltd. (DSKNF) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Duskin Co., Ltd. (+29.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Duskin Co., Ltd. (DSKNF)?
The free-cash-flow yield on the price is 1.63 %: that much free cash flow Duskin Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Duskin Co., Ltd. (DSKNF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Duskin Co., Ltd. it is $18.42 per share (as of Nov 11, 2026), against a price of $29.86. It is the blended result of 12 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Duskin Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 11, 2026, DSKNF trades above its calculated fair value: price $29.86, fair value $18.42, 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 DSKNF?
No. The price is what the market pays today ($29.86); the fair value is what the company's own numbers justify ($18.42). For Duskin Co., Ltd. the two are $11.44 per share apart. That gap is exactly why we show both numbers side by side.
How much is Duskin Co., Ltd. worth?
The market values Duskin Co., Ltd. at about $1.4B (market capitalisation, as of Nov 11, 2026). Per share that is $29.86; our models calculate a fair value of $18.42 per share.
What do the bullish and bearish scenarios say about DSKNF?
Our models span a range for Duskin Co., Ltd.: cautious scenario $11.98, base $18.42, optimistic $25.93 per share (as of Nov 11, 2026, price $29.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DSKNF?
Duskin Co., Ltd. trades at a price-to-earnings ratio of 26.9 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $18.42 is built from several models across several years. Other multiples: P/B 1.4, P/S 1.1, EV/EBITDA 8.8.
How solid is the balance sheet of Duskin Co., Ltd. (DSKNF)?
Balance-sheet figures for Duskin Co., Ltd. (as of Nov 11, 2026): return on equity 6.7%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is DSKNF from its 52-week high?
Duskin Co., Ltd. trades at $29.86, about 28% above its previous 52-week high of $23.37 and 33% above the low of $22.54 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of $18.42 is for.
Which stocks are comparable to Duskin Co., Ltd.?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, CITIC Limited, 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 Duskin Co., Ltd. stock attractive at the current price?
The data as of Nov 11, 2026: price $29.86, calculated fair value $18.42 (−38%), Quality Score 61/100, from 12 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 DSKNF calculated?
We run Duskin Co., Ltd. through 12 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of $18.42 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 14.0% above its aggregate fair value. Duskin 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 Duskin Co., Ltd. (DSKNF)?
The closing price on Nov 11, 2026 was $29.86. Our model-based fair value is $18.42, about 38% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Duskin Co., Ltd. right now?
The price sits above even our optimistic bull case ($25.93). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($11.98 to $25.93) leaves room in how you read the outcome.
Key figures of Duskin Co., Ltd.
How large is the market capitalisation of Duskin Co., Ltd. (DSKNF)?
The market capitalisation of Duskin Co., Ltd. is $1.4B. 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 Duskin Co., Ltd. (DSKNF)?
The price-to-sales ratio of Duskin Co., Ltd. is 1.27 (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 Duskin Co., Ltd. (DSKNF)?
Earnings per share at Duskin Co., Ltd. are $1.11 (price ÷ EPS = P/E 26.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Duskin Co., Ltd. (DSKNF)?
The dividend yield of Duskin Co., Ltd. is 2.5% (payout 66.6%). 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 Duskin Co., Ltd. (DSKNF)?
The net margin of Duskin Co., Ltd. is 4.7% (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 Duskin Co., Ltd. (DSKNF)?
The return on equity (ROE) of Duskin Co., Ltd. is 6.7% (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 Duskin Co., Ltd. (DSKNF)?
On an EBIT basis the return on assets of Duskin Co., Ltd. is 3.9% (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 Duskin Co., Ltd. (DSKNF)?
The operating margin of Duskin Co., Ltd. is 7.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Duskin Co., Ltd. (DSKNF)?
Revenue at Duskin Co., Ltd. is growing +5.6% versus a year earlier (3y avg +4.5%). 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 Duskin Co., Ltd. (DSKNF)?
Earnings per share at Duskin Co., Ltd. are growing +53.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Duskin Co., Ltd. in the live analysis
One click puts Duskin 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 11, 2026