EN DE

Kyudenko Corporation (KYDKF) Fair Value & Analysis

Industrials · US · Market cap $2.8B

KC Kyudenko Corporation logo Kyudenko Corporation KYDKF · US
Price from Aug 14, 2026$39.90
Fair Value$45.88
Upside+15.0%
Quality58/100
Watch Kyudenko Corporation for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 15% below our fair value of $45.88
Low debt · generates free cash flow
Ranks above peers (11/11)

Risks

!Expensive Growth
!Thin margins · 8.4% net margin
!Moderate moat 47/100
Expensive Growth
Thin margins · 8.4% net margin
Low debt · generates free cash flow
3.14% dividend yield
Ranks above peers (11/11)
Moderate moat 47/100
Evidence: High Range $32.12 – $59.65 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 7 days ago

Fair value updated Aug 13, 2026, revised from $45.15 to $45.88 (+1.6%) since Jul 17, 2026.

A solid business, screening 15% undervalued on our models.

What matters now

  • A fairly wide model range ($32.12 to $59.65) leaves room in how you read the outcome.
  • Our model range runs from $32.12 (bear) to $59.65 (bull), base $45.88. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (13 months)

$39.90 $37.22 Fair Value $45.88 Jul 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

13‑month range $37.22 – $39.90 · fair‑value band $32.12 – $59.65 · the $39.90 price screens below the $45.88 fair value. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Kyudenko Corporation (KYDKF) currently trades at $39.90, while our model-based Fair Value estimate is $45.88, implying the stock looks roughly 15.0% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Kyudenko Corporation generated revenue of $476B at a net margin of 8.4%. Revenue grew 8.3% year over year. It earns a return on equity of 12.1%. The stock trades on a trailing P/E of 14.5. Fundamentals as of Aug 13, 2026

Our scenario range runs from $32.12 (bear case) to $59.65 (bull case); at $39.90, 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 5% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at 15%, KYDKF 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 $10.04 $12.05 $14.75 80
Rev-Margin DCF $28.18 $45.49 $64.47 74
ROIC Compounder $34.04 $40.80 $48.72 72
All 24 models by family
DCF Models
FCF DCF $9.95 $12.19 $15.35 38
Owner Earnings $36.37 $51.02 $71.77 31
5Y Revenue Exit $28.18 $45.88 $68.54 39
5Y EBITDA Exit $31.49 $51.92 $75.57 41
5Y P/E Exit $30.88 $50.81 $71.41 38
10Y Revenue Exit $20.15 $34.41 $53.53 36
10Y EBITDA Exit $23.20 $38.46 $58.66 37
10Y P/E Exit $22.83 $37.72 $55.62 35
Earnings-Based
Graham-Dodd $18.57 $50.90 $66.78 54
Lynch FV $10.10 $14.42 $18.75 50
PEG = 1.0 $10.10 $14.42 $18.75 46
EPV $33.30 $37.74 $41.57 59
Multiples
P/E Multiple $43.02 $57.36 $71.70 63
P/S Multiple $34.83 $46.43 $58.04 58
P/B Multiple $34.83 $46.43 $58.04 55
EV/EBIT $55.10 $71.73 $88.36 53
EV/EBITDA $49.30 $64.01 $78.71 54
EV/Revenue $40.81 $56.07 $71.34 43
Asset-Based
NCAV (Graham) $14.66 $19.65 $29.33 50
Growth DCF
Growth DCF $10.04 $12.05 $14.75 80
Rev-Margin DCF $28.18 $45.49 $64.47 74
Economic Profit
Residual Income $24.92 $27.21 $35.97 61
ROIC Compounder $34.04 $40.80 $48.72 72
Growth Earnings
Growth-Adj P/E $34.10 $48.72 $63.33 68

Widest divergence: Multiples ($56.07) versus Growth DCF ($12.05). Highest evidence: Growth DCF (80).

Notify me when KYDKF reaches fair value

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

Key figures & financial health

Revenue (TTM) $476B
Revenue growth (YoY) +8.3%
Net margin 8.4%
Return on equity 12.1%
Free cash flow $4.8B FY2025
P/E ratio 14.5
More key figures
Operating margin 11.4%
EPS (TTM) $2.75
Dividend yield 3.1%
EPS growth (YoY) +81.0%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 56 · Market factors (momentum, volatility) 65

Profitability 44
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 82
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

Kraftia Corporation engages in design, construction, and installation of power infrastructure construction business in Japan.

Full company description

Kraftia Corporation engages in design, construction, and installation of power infrastructure construction business in Japan. The company offers distribution line, under line, and underground line works; and electrical work for commercial buildings, office buildings, factories, educational and cultural facilities, resort facilities, and renewable energy power plants. It is also involved in the design, construction, and maintenance of various wastewater treatment, water supply, and recycling facilities; renewable energy generation business; and provision of building out FTTH networks that supply broadband connectivity to residences, updating cable TV equipment, and building base stations for mobile phone carriers, as well as fiber optic cable and communication cable installation services. In addition, the company engages in ecological, private finance initiative, overseas, and olive businesses; and provision of teleradiology systems. The company was formerly known as Kyudenko Corporation and changed its name to Kraftia Corporation in October 2025. Kraftia Corporation was incorporated in 1944 and is headquartered in Fukuoka City, Japan.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Kyudenko Corporation reported revenue of $474B in FY2025 versus $377B in FY2022, a compound +8.0%/yr. Reported net income was $28.9B in FY2025, compounding +3.3%/yr from FY2022.

Growth Quality 61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$474B
Latest YoY
+1.0%
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.
+8.0%
Revenue +8.0%/yr
FY22 $377B
FY23 $396B
FY24 $469B
FY25 $474B
Net income +3.3%/yr
FY22 $26.2B
FY23 $26.3B
FY24 $28.0B
FY25 $28.9B

Watch KYDKF: 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). "Kyudenko Corporation Fair Value". https://www.fairvalue-calculator.com/stock/KYDKF

Peer Group

Engineering & Construction · 836 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 58 · Above median
Fair Value upside +15% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 3.1% · Above median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 14.5× · Cheaper than median
P/FCF 0.6× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE53 · sector 16
FUTURE42 · sector 14
PAST49 · sector 26
HEALTH97 · sector 94
DIVIDEND63 · sector 39

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

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,072 ₹2,196 -46%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare Kyudenko Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Kyudenko Corporation (KYDKF) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $45.88 versus the last price from Aug 14, 2026 of $39.90, about +15% (undervalued).
What is the fair value of KYDKF?
Our model-based fair value for Kyudenko Corporation is $45.88 (as of Aug 13, 2026), built from audited fundamentals. Last price (from Aug 14, 2026): $39.90.
What is the quality score of KYDKF?
Kyudenko Corporation 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 revenue of Kyudenko Corporation (KYDKF)?
Kyudenko Corporation reported trailing-twelve-month revenue of about $476B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of KYDKF?
The net profit margin of Kyudenko Corporation is about 8.4%, meaning it keeps roughly 8.4% of revenue as net income. Based on the latest reported figures.
Does Kyudenko Corporation pay a dividend?
Kyudenko Corporation currently shows a dividend yield of about 3.14% relative to its recent price (as of Aug 13, 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 Kyudenko Corporation 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.