Kintetsu Department Store Co., Ltd. (KNTTF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Kintetsu Department Store Co., Ltd. $12.75, price $10.69, upside +19.3%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kintetsu Department Store Co., Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
56‑month range $10.69 – $22.64 · fair‑value band $9.56 – $15.93 · the $10.69 price screens below the $12.75 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Kintetsu Department Store Co. in your weekly email
Every Wednesday you see whether Kintetsu Department Store 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.
Kintetsu Department Store Co., Ltd. operates department stores in Japan. The company operates through Department Store Business; Wholesale/Retail; Interior Industry; Real Estate Business; and Other Business segments.
Show more
Kintetsu Department Store Co., Ltd. operates department stores in Japan. The company operates through Department Store Business; Wholesale/Retail; Interior Industry; Real Estate Business; and Other Business segments. It engages in sale of clothing, food, personal products, groceries, household goods, and restaurants and cafes through department stores; wholesale/retail of automobiles; leasing/rental of commercial and logistics properties, and apartments; interior business; and worker dispatch businesses. The company was founded in 1920 and is based in Osaka, Japan.Kintetsu Department Store Co., Ltd. operates as a subsidiary of Kintetsu Group Holdings Co.,Ltd.
Stock analysis
Kintetsu Department Store Co., Ltd. (KNTTF) currently trades at $10.69, while our model-based Fair Value estimate is $12.75, implying the stock looks roughly 16.2% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $16.41 per share, and 13 of the 24 models we run sit above the $10.69 price.
Bear case: the Asset-Based group reads lowest at $4.87, and 11 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $9.56 (bear) to $15.93 (bull), the price of $10.69 sits inside 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 58/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Kintetsu Department Store Co., Ltd. reported revenue of ¥125B in FY2026 versus ¥98.1B in FY2022, a compound +6.3%/yr. Reported net income was ¥3.7B in FY2026.
Key figures
Market cap $431M · P/E ratio 18.4 · P/S ratio 0.54 · EPS (TTM) $0.5800 · Dividend yield 1.2% · Net margin 3.0% · Return on equity 8.8% · Return on assets (EBIT) 2.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −2% fair-value upside, at 19%, KNTTF screens cheaper than that median.
Fair Value models
Bear $9.56Fair Value $12.75Bull $15.93
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. 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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+9.0%
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.
+5.2%
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.
−10.5%
Start year 2021 (pandemic)
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 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 3 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.
+17.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+16.4%
Dividend (yield on the price)1.2%
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.−1% → 5%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−8.8%
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 −10.7% a year for the price.
Compare Kintetsu Department Store Co., Ltd. with another stock
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.Department Stores · 111 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+19.3% · Above median
Profitability
Return on equity (TTM)8.8% · Above median
Return on assets3.5% · Above median
Net margin (TTM)3.0% · Above median
Operating margin (TTM)7.9% · Above median
Growth and dividend
Revenue growth2.0% · Above median
Dividend yield (TTM)1.2% · Below median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Department Stores 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.
Cite: Fair Value Calculator (2026). "Kintetsu Department Store Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/KNTTF
Frequently asked questions
Is Kintetsu Department Store Co., Ltd. (KNTTF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $12.75 versus a price of $10.69, about +19% upside (undervalued).
What is the fair value of KNTTF?
Our model-based fair value for Kintetsu Department Store Co., Ltd. is $12.75 (as of Sep 24, 2026), built from audited fundamentals. The current price: $10.69.
What is the quality score of KNTTF?
Kintetsu Department Store Co., Ltd. has a Quality Score of 58/100. 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 Kintetsu Department Store Co., Ltd. (KNTTF)?
Our model-based price target is the fair value of $12.75 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario $9.56, optimistic scenario $15.93. It is a calculation from audited fundamentals, not an analyst target.
What is the Kintetsu Department Store Co., Ltd. stock forecast for 2026?
Our models put fair value at $12.75, about +19% upside versus a price of $10.69 (undervalued). Cautious scenario $9.56, optimistic scenario $15.93. The calculation is refreshed regularly with new filings.
What is the revenue of Kintetsu Department Store Co., Ltd. (KNTTF)?
Kintetsu Department Store Co., Ltd. reported trailing-twelve-month revenue of about ¥125B (latest available figure, as of Sep 24, 2026).
Does Kintetsu Department Store Co., Ltd. pay a dividend?
Kintetsu Department Store Co., Ltd. currently shows a dividend yield of about 1.18% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Kintetsu Department Store Co., Ltd. (KNTTF)?
For today's price to be fair in a discounted-cash-flow model, Kintetsu Department Store Co., Ltd. would have to grow free cash flow by -8.8 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -10.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of KNTTF use?
Our models discount Kintetsu Department Store Co., Ltd. at 11.2 %: a base by market capitalisation (small), 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 Kintetsu Department Store Co., Ltd. that is -8.8 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Kintetsu Department Store Co., Ltd. (KNTTF) delivered so far?
Over the past 5 years revenue at Kintetsu Department Store Co., Ltd. grew -10.5 % a year. The price currently implies -8.8 % per year free-cash-flow growth a 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 Kintetsu Department Store Co., Ltd. (KNTTF) growing?
The median revenue growth in the sector is +6.4 % a year. That is the yardstick for the growth priced into Kintetsu Department Store Co., Ltd. (-8.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kintetsu Department Store Co., Ltd. (KNTTF)?
The free-cash-flow yield on the price is 15.71 %: that much free cash flow Kintetsu Department Store Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kintetsu Department Store Co., Ltd. (KNTTF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kintetsu Department Store Co., Ltd. it is $12.75 per share (as of Sep 24, 2026), against a price of $10.69. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Kintetsu Department Store Co., Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, KNTTF trades below its calculated fair value: price $10.69, fair value $12.75, a gap of about +19% (undervalued). 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 KNTTF?
No. The price is what the market pays today ($10.69); the fair value is what the company's own numbers justify ($12.75). For Kintetsu Department Store Co., Ltd. the two are $2.07 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kintetsu Department Store Co., Ltd. worth?
The market values Kintetsu Department Store Co., Ltd. at about $431M (market capitalisation, as of Sep 24, 2026). Per share that is $10.69; our models calculate a fair value of $12.75 per share.
What do the bullish and bearish scenarios say about KNTTF?
Our models span a range for Kintetsu Department Store Co., Ltd.: cautious scenario $9.56, base $12.75, optimistic $15.93 per share (as of Sep 24, 2026, price $10.69). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KNTTF?
Kintetsu Department Store Co., Ltd. trades at a price-to-earnings ratio of 18.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $12.75 is built from several models across several years. Other multiples: P/B 1.5, P/S 0.5, EV/EBITDA 5.4.
How solid is the balance sheet of Kintetsu Department Store Co., Ltd. (KNTTF)?
Balance-sheet figures for Kintetsu Department Store Co., Ltd. (as of Sep 24, 2026): return on equity 8.8%, debt of 0.02 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is KNTTF from its 52-week high?
Kintetsu Department Store Co., Ltd. trades at $10.69, about 53% below its 52-week high of $22.64 and at the low of $10.69 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $12.75 is for.
Which stocks are comparable to Kintetsu Department Store Co., Ltd.?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, Inc, 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 Kintetsu Department Store Co., Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price $10.69, calculated fair value $12.75 (+19%), Quality Score 58/100, from 24 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 KNTTF calculated?
We run Kintetsu Department Store Co., Ltd. through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $12.75, 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 14.9 % above its aggregate fair value. Kintetsu Department Store Co., Ltd. currently trades 16 % below its own fair value, and the market average says nothing about that. 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 Kintetsu Department Store Co., Ltd. (KNTTF)?
The closing price on Sep 25, 2026 was $10.69. Our model-based fair value is $12.75, about +19% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kintetsu Department Store Co., Ltd. right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Kintetsu Department Store Co., Ltd.
How large is the market capitalisation of Kintetsu Department Store Co., Ltd. (KNTTF)?
The market capitalisation of Kintetsu Department Store Co., Ltd. is $431M. 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 Kintetsu Department Store Co., Ltd. (KNTTF)?
The price-to-sales ratio of Kintetsu Department Store Co., Ltd. is 0.54 (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 Kintetsu Department Store Co., Ltd. (KNTTF)?
Earnings per share at Kintetsu Department Store Co., Ltd. are $0.5800 (price ÷ EPS = P/E 18.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kintetsu Department Store Co., Ltd. (KNTTF)?
The dividend yield of Kintetsu Department Store Co., Ltd. is 1.2% (payout 21.7%). 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 Kintetsu Department Store Co., Ltd. (KNTTF)?
The net margin of Kintetsu Department Store Co., Ltd. is 3.0% (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 Kintetsu Department Store Co., Ltd. (KNTTF)?
The return on equity (ROE) of Kintetsu Department Store Co., Ltd. is 8.8% (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 Kintetsu Department Store Co., Ltd. (KNTTF)?
On an EBIT basis the return on assets of Kintetsu Department Store Co., Ltd. is 2.7% (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 Kintetsu Department Store Co., Ltd. (KNTTF)?
The operating margin of Kintetsu Department Store Co., Ltd. is 7.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kintetsu Department Store Co., Ltd. (KNTTF)?
Revenue at Kintetsu Department Store Co., Ltd. is growing +2.0% versus a year earlier (3y avg +5.2%). 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 Kintetsu Department Store Co., Ltd. (KNTTF)?
Earnings per share at Kintetsu Department Store Co., Ltd. are growing +266% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kintetsu Department Store Co., Ltd. (KNTTF) carry?
The net debt of Kintetsu Department Store Co., Ltd. is ¥2.0B (fiscal year 2025, ≈ 0.2 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 Kintetsu Department Store Co., Ltd. in the live analysis
One click puts Kintetsu Department Store Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026