EN DE

Kotobuki Spirits Co (KBKIF) Fair Value & Analysis

Consumer Defensive · US · Market cap $1.6B

KS Kotobuki Spirits Co logo Kotobuki Spirits Co KBKIF · US
Price$10.50
Fair Value$9.73
Upside-7.3%
Quality74/100
Watch Kotobuki Spirits Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.9% net margin
Low debt · generates free cash flow
Ranks above peers (8/10)
Wide moat 82/100
Evidence: Medium Range $7.08 – $14.68 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range ($7.08 to $14.68) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 months)

$10.50 $10.50 Fair Value $9.73 Apr 2026 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 19, 2026.

How to read this chart

4‑month range $10.50 – $10.50 · fair‑value band $7.08 – $14.68 · the $10.50 price screens above the $9.73 fair value. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kotobuki Spirits Co (KBKIF) currently trades at $10.50, while our model-based Fair Value estimate is $9.73, implying the stock looks roughly 7.3% fairly valued today. The Quality Score stands at 74/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Kotobuki Spirits Co generated revenue of $78.8B at a net margin of 15.9%. Revenue grew 9.5% year over year. It earns a return on equity of 28.5%. The stock trades on a trailing P/E of 20.6. Fundamentals as of Jul 19, 2026

Our scenario range runs from $7.08 (bear case) to $14.68 (bull case); at $10.50, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -45% fair-value upside, at -7%, KBKIF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $5.58 $9.24 $14.32 80
Rev-Margin DCF $6.00 $10.25 $16.19 74
ROIC Compounder $5.82 $6.82 $7.89 72
All 24 models by family
DCF Models
FCF DCF $5.74 $9.04 $16.55 38
Owner Earnings $5.92 $10.16 $17.36 31
5Y Revenue Exit $6.00 $10.44 $16.78 39
5Y EBITDA Exit $7.23 $13.17 $21.08 41
5Y P/E Exit $7.13 $12.95 $20.05 38
10Y Revenue Exit $5.68 $9.74 $16.59 36
10Y EBITDA Exit $6.60 $11.65 $20.13 37
10Y P/E Exit $6.54 $11.49 $19.28 35
Earnings-Based
Graham-Dodd $3.31 $19.44 $27.06 54
Lynch FV $5.51 $7.87 $10.23 50
PEG = 1.0 $5.51 $7.87 $10.23 46
EPV $5.51 $6.12 $6.63 59
Multiples
P/E Multiple $7.30 $9.73 $12.16 63
P/S Multiple $5.44 $7.26 $9.07 58
P/B Multiple $3.62 $4.83 $6.03 55
EV/EBIT $10.59 $13.77 $16.95 53
EV/EBITDA $8.51 $11.00 $13.49 54
EV/Revenue $6.13 $8.31 $10.48 43
Asset-Based
NCAV (Graham) $0.8043 $1.08 $1.61 50
Growth DCF
Growth DCF $5.58 $9.24 $14.32 80
Rev-Margin DCF $6.00 $10.25 $16.19 74
Economic Profit
Residual Income $2.88 $3.99 $24.18 61
ROIC Compounder $5.82 $6.82 $7.89 72
Growth Earnings
Growth-Adj P/E $7.90 $11.29 $14.68 68

Widest divergence: Growth Earnings ($11.29) versus Asset-Based ($1.08). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $78.8B
Revenue growth (YoY) +9.5%
Net margin 15.9%
Return on equity 28.5%
Free cash flow $10.0B FY2025
P/E ratio 20.6
More key figures
Operating margin 22.6%
EPS (TTM) $0.5100
EPS growth (YoY) +4.4%

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 74 · Market factors (momentum, volatility) 60

Profitability 94
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 87
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kotobuki Spirits Co., Ltd. produces and sells sweets in Japan and internationally. It offers food and confectionary products, as well as operates as an insurance agent. The company was formerly known as Kotobuki Seika Co. Ltd. and changed its name to Kotobuki Spirits Co., Ltd. in October 2006. Kotobuki Spirits Co., Ltd.

Full company description

Kotobuki Spirits Co., Ltd. produces and sells sweets in Japan and internationally. It offers food and confectionary products, as well as operates as an insurance agent. The company was formerly known as Kotobuki Seika Co. Ltd. and changed its name to Kotobuki Spirits Co., Ltd. in October 2006. Kotobuki Spirits Co., Ltd. was incorporated in 1952 and is headquartered in Yonago, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2023 – FY2025 · reported fiscal years

Kotobuki Spirits Co reported revenue of $72.3B in FY2025 versus $50.2B in FY2023, a compound +20.1%/yr. Reported net income was $12.1B in FY2025, compounding +31.4%/yr from FY2023.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$72.3B
Latest YoY
+13.0%
Revenue +20.1%/yr
FY23 $50.2B
FY24 $64.0B
FY25 $72.3B
Net income +31.4%/yr
FY23 $7.0B
FY24 $10.8B
FY25 $12.1B

Watch KBKIF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Kotobuki Spirits Co Fair Value". https://www.fairvalue-calculator.com/stock/KBKIF

Peer Group

Confectioners · 76 stocks

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.

Quality Score 74 · Top 25%
Fair Value upside −7% · Below median
Return on equity (TTM) 29% · Top 25%
Return on assets 21% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 10% · Top 25%

Valuation Multiples vs Confectioners median · lower = cheaper

P/E (TTM) 20.6× · Pricier than median
P/FCF 0.2× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 24 · sector 26
FUTURE 48 · sector 0
PAST 100 · sector 26
HEALTH 100 · sector 91
DIVIDEND 0 · sector 56

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Confectioners stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Chocoladefabriken Lindt & Sprüngli AG LISN CHF 96,500 CHF 9,874 -90%
Mondelez International, Inc MDLZ $61.00 $27.68 -55%
The Hershey Company HSY $170.27 $91.25 -46%
Barry Callebaut AG BARN CHF 1,100 CHF 711.91 -35%
ORION Corp 271560 127,100 KRW 203,315 KRW +60%
Tootsie Roll Industries, Inc TROLB $39.50 $21.81 -45%
Guangxi Yuegui Guangye Holdings 000833 ¥18.81 ¥9.83 -48%
Cloetta AB CLAB kr 48.88 kr 59.12 +21%
Balrampur Chini Mills Limited BALRAMCHIN ₹586.20 ₹304.54 -48%
PT Yupi Indo Jelly Gum Tbk YUPI 1,320 IDR 1,286 IDR -3%

Compare Kotobuki Spirits Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Kotobuki Spirits Co (KBKIF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $9.73 versus a price of $10.50, about −7% (fairly valued).
What is the fair value of KBKIF?
Our model-based fair value for Kotobuki Spirits Co is $9.73 (as of Jul 19, 2026), built from audited fundamentals. The current price is $10.50.
What is the quality score of KBKIF?
Kotobuki Spirits Co has a Quality Score of 74/100. 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 revenue of Kotobuki Spirits Co (KBKIF)?
Kotobuki Spirits Co reported trailing-twelve-month revenue of about $78.8B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of KBKIF?
The net profit margin of Kotobuki Spirits Co is about 15.9%, meaning it keeps roughly 15.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Kotobuki Spirits Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.