EN DE

Kinbasha Gaming International, Inc (KNBA) Fair Value & Analysis

Financial Services · US · Market cap $6.2M

KG Kinbasha Gaming International, Inc logo Kinbasha Gaming International, Inc KNBA · US
Price$0.0800
Fair Value$0.0674
Upside-15.8%
Quality42/100
Watch Kinbasha Gaming International, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 16.1% net margin
Negative equity (buybacks among others) · generates free cash flow
Ranks above peers (8/10)
Narrow moat 39/100
Evidence: Medium Range $0.0478 – $0.0893 Share as image

Fair value as of: Jul 31, 2026

From 19 valuation models · updated 10 days ago

Fair value updated Jul 31, 2026, revised from $0.0660 to $0.0674 (+2.1%) since Jun 26, 2026. Share price +29.0% over the past month.

Below-average quality, and screening another 16% overvalued on our models.

What matters now

  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($0.0478 to $0.0893) leaves room in how you read the outcome.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$0.6445 $0.0001 Fair Value $0.0674 Jul 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 31, 2026.

How to read this chart

60‑month range $0.0001 – $0.6445 · fair‑value band $0.0478 – $0.0893 · the $0.0800 price screens above the $0.0674 fair value. Dashed = 300-day average. As of Jul 31, 2026.

Full chart & analysis →

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

Analysis

Kinbasha Gaming International, Inc (KNBA) currently trades at $0.0800, while our model-based Fair Value estimate is $0.0674, implying the stock looks roughly 15.8% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Financial Services 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, Kinbasha Gaming International, Inc generated revenue of $88.7M at a net margin of 16.1%. Revenue declined 21.7% year over year. Net debt stands at $127M. The stock trades on a trailing P/E of 0.1. Fundamentals as of Jul 31, 2026

Our scenario range runs from $0.0478 (bear case) to $0.0893 (bull case); at $0.0800, 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. For context, the median of 10 Financial Services peers we cover trades at -61% fair-value upside, at -16%, KNBA 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 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. Evidence
Highest evidence
Growth DCF $0.5000 $0.6600 $0.8900 80
Rev-Margin DCF $0.5300 $0.8500 $1.23 74
ROIC Compounder $0.8000 $0.9200 $1.01 72
All 19 models by family
DCF Models
FCF DCF $0.4900 $0.6500 $0.9200 38
Owner Earnings $0.4800 $0.6300 $0.8900 31
5Y Revenue Exit $0.5300 $0.8300 $1.26 39
5Y EBITDA Exit $1.79 $2.98 $4.58 41
5Y P/E Exit $1.02 $1.66 $2.43 38
10Y Revenue Exit $0.4900 $0.6900 $0.9000 36
10Y EBITDA Exit $1.16 $1.84 $2.60 37
10Y P/E Exit $0.7600 $1.14 $1.50 35
Earnings-Based
Graham-Dodd $0.7900 $1.03 $1.19 54
EPV $0.8000 $0.9200 $1.01 59
Multiples
P/E Multiple $1.92 $2.55 $3.19 63
P/S Multiple $0.8500 $1.13 $1.41 58
EV/EBIT $1.85 $2.52 $3.19 53
EV/EBITDA $3.46 $4.67 $5.87 54
EV/Revenue $0.6400 $0.9700 $1.31 43
Growth DCF
Growth DCF $0.5000 $0.6600 $0.8900 80
Rev-Margin DCF $0.5300 $0.8500 $1.23 74
Economic Profit
ROIC Compounder $0.8000 $0.9200 $1.01 72
Growth Earnings
Growth-Adj P/E $1.35 $1.93 $2.51 68

Widest divergence: Multiples ($2.52) versus Growth DCF ($0.6600). Highest evidence: Growth DCF (80).

Notify me when KNBA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $88.7M
Revenue growth (YoY) -21.7%
Net margin 16.1%
Free cash flow $8.8M FY2013
P/E ratio 0.1
Operating margin 13.6%
More key figures
EPS (TTM) $1.17
Net debt $127M FY2013

Figures from reported company fundamentals · as of Jul 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 43 · Market factors (momentum, volatility) 29

Profitability 54
Margins and returns on capital today
Quality Growth 85
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 0
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

Kinbasha Gaming International, Inc. owns and operates retail gaming centers in Japan. The company operates pachinko parlors that offer customers to play the pachinko and pachislo games. The company was founded in 1954 and is headquartered in Las Vegas, Nevada.

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

Revenue & earnings trend

FY2010 – FY2013 · reported fiscal years

Kinbasha Gaming International, Inc reported revenue of $93.9M in FY2013 versus $94.5M in FY2010, a compound −0.2%/yr. Reported net income was $11.6M in FY2013.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2013)
$93.9M
Latest YoY
+2.9%
Avg. growth/yr (3Y) 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.
−0.2%
Revenue −0.2%/yr
FY10 $94.5M
FY11 $94.9M
FY12 $91.2M
FY13 $93.9M
Net income
FY10 −$12.0M
FY11 −$12.1M
FY12 −$6.1M
FY13 $11.6M

KNBA screens 16% overvalued. Compare with The Coca-Cola Company →

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). "Kinbasha Gaming International, Inc Fair Value". https://www.fairvalue-calculator.com/stock/KNBA

Peer Group

Shell Companies · 70 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 42 · Below median
Fair Value upside −13% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth -22% · Bottom 25%

Valuation Multiples vs Shell Companies median · lower = cheaper

P/E (TTM) 0.1× · Cheaper than 75% of peers
P/FCF 0.7× · 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 17 · sector 0
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 100 · sector 100
DIVIDEND 0 · sector 0

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

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 Shell Companies stocks, each showing price versus our Fair Value estimate (as of Jul 31, 2026).

Compare Kinbasha Gaming International, Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Kinbasha Gaming International, Inc (KNBA) overvalued or undervalued?
As of Jul 31, 2026, our model estimates a fair value of $0.0674 versus a price of $0.0800, about −16% (overvalued).
What is the fair value of KNBA?
Our model-based fair value for Kinbasha Gaming International, Inc is $0.0674 (as of Jul 31, 2026), built from audited fundamentals. The current price is $0.0800.
What is the quality score of KNBA?
Kinbasha Gaming International, Inc has a Quality Score of 42/100. 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 Kinbasha Gaming International, Inc (KNBA)?
Kinbasha Gaming International, Inc reported trailing-twelve-month revenue of about $88.7M (latest available figure, as of Jul 31, 2026).
What is the net profit margin of KNBA?
The net profit margin of Kinbasha Gaming International, Inc is about 16.1%, meaning it keeps roughly 16.1% 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 Kinbasha Gaming International, Inc 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.