EN DE

KOMEDA Holdings (KMDHF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $873M

KH KOMEDA Holdings logo KOMEDA Holdings KMDHF · US
Price$19.19
Fair Value$17.60
Upside-8.3%
Quality69/100
Watch KOMEDA Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.3% net margin
Low debt · generates free cash flow
2.11% dividend yield
Ranks above peers (7/11)
Moderate moat 57/100
Evidence: High Range $13.20 – $22.01 Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 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.
  • Our model range runs from $13.20 (bear) to $22.01 (bull), base $17.60. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

$19.19 $16.31 Fair Value $17.60 Apr 2024 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

28‑month range $16.31 – $19.19 · fair‑value band $13.20 – $22.01 · the $19.19 price screens above the $17.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

KOMEDA Holdings (KMDHF) currently trades at $19.19, while our model-based Fair Value estimate is $17.60, implying the stock looks roughly 8.3% fairly valued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, KOMEDA Holdings generated revenue of $57.2B at a net margin of 11.3%. Revenue grew 19.6% year over year. It earns a return on equity of 13.5%. Net debt stands at $3.2B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $13.20 (bear case) to $22.01 (bull case); at $19.19, 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 and 13% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at -8%, KMDHF 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 $15.18 $25.38 $40.89 80
Rev-Margin DCF $13.36 $23.04 $36.25 74
ROIC Compounder $9.41 $12.16 $15.63 72
All 23 models by family
DCF Models
FCF DCF $15.60 $26.97 $47.82 38
5Y Revenue Exit $13.36 $23.33 $37.15 39
5Y EBITDA Exit $14.61 $26.04 $40.78 41
5Y P/E Exit $13.77 $24.22 $36.55 38
10Y Revenue Exit $13.64 $23.10 $38.26 36
10Y EBITDA Exit $14.77 $24.97 $41.18 37
10Y P/E Exit $14.25 $23.71 $37.78 35
Earnings-Based
Graham-Dodd $5.98 $32.94 $45.70 54
Lynch FV $9.17 $13.10 $17.03 50
PEG = 1.0 $9.17 $13.10 $17.03 46
EPV $8.63 $9.74 $10.66 59
Multiples
P/E Multiple $13.20 $17.60 $22.00 63
P/S Multiple $11.22 $14.96 $18.70 58
P/B Multiple $11.22 $14.96 $18.70 55
EV/EBIT $17.85 $23.62 $29.40 53
EV/EBITDA $15.12 $19.99 $24.85 54
EV/Revenue $12.20 $17.20 $22.21 43
Asset-Based
NCAV (Graham) $3.40 $4.55 $6.79 50
Growth DCF
Growth DCF $15.18 $25.38 $40.89 80
Rev-Margin DCF $13.36 $23.04 $36.25 74
Economic Profit
Residual Income $6.06 $6.97 $12.26 61
ROIC Compounder $9.41 $12.16 $15.63 72
Growth Earnings
Growth-Adj P/E $13.00 $18.57 $24.14 68

Widest divergence: DCF Models ($24.22) versus Asset-Based ($4.55). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $57.2B
Revenue growth (YoY) +19.6%
Net margin 11.3%
Return on equity 13.5%
Free cash flow $9.8B FY2025
P/E ratio 21.8
More key figures
Operating margin 16.8%
EPS (TTM) $0.8800
Dividend yield 2.1%
EPS growth (YoY) +26.2%
Net debt $3.2B FY2024

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 66 · Market factors (momentum, volatility) 66

Profitability 42
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 84
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

KOMEDA Holdings Co., Ltd. operates a coffee shop franchise business under the Komeda Coffee and Okagean brand names in Japan. It also involved in the real estate rental activities. KOMEDA Holdings Co., Ltd. was founded in 1968 and is headquartered in Nagoya, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

KOMEDA Holdings reported revenue of $57.2B in FY2026 versus $33.3B in FY2022, a compound +14.5%/yr. Reported net income was $6.5B in FY2026, compounding +7.0%/yr from FY2022.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$57.2B
Latest YoY
+21.6%
Avg. growth/yr (3Y)
+14.8%
Avg. growth/yr (5Y)
+14.7%
Revenue +14.5%/yr
FY22 $33.3B
FY23 $37.8B
FY24 $43.2B
FY25 $47.1B
FY26 $57.2B
Net income +7.0%/yr
FY22 $4.9B
FY23 $5.4B
FY24 $6.0B
FY25 $5.8B
FY26 $6.5B

Watch KMDHF: 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). "KOMEDA Holdings Fair Value". https://www.fairvalue-calculator.com/stock/KMDHF

Peer Group

Restaurants · 226 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 69 · Top 25%
Fair Value upside −8% · Below median
Return on equity (TTM) 14% · Above median
Return on assets 5% · Above median
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 20% · Top 25%
Dividend yield (TTM) 2.1% · Below median
Debt / equity 0.10× · Higher than median

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 21.8× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers

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 22 · sector 28
FUTURE 98 · sector 21
PAST 54 · sector 17
HEALTH 95 · sector 97
DIVIDEND 42 · sector 58

Insider activity: 45/100

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 Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare KOMEDA Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 KOMEDA Holdings (KMDHF) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $17.60 versus a price of $19.19, about −8% (fairly valued).
What is the fair value of KMDHF?
Our model-based fair value for KOMEDA Holdings is $17.60 (as of Jul 17, 2026), built from audited fundamentals. The current price is $19.19.
What is the quality score of KMDHF?
KOMEDA Holdings has a Quality Score of 69/100. 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 KOMEDA Holdings (KMDHF)?
KOMEDA Holdings reported trailing-twelve-month revenue of about $57.2B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of KMDHF?
The net profit margin of KOMEDA Holdings is about 11.3%, meaning it keeps roughly 11.3% of revenue as net income. Based on the latest reported figures.
Does KOMEDA Holdings pay a dividend?
KOMEDA Holdings currently shows a dividend yield of about 2.11% relative to its recent price (as of Jul 17, 2026).

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 KOMEDA Holdings 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.