Ki-Star Real Estate Co (TSE:3465) Margin of Safety % (DCF Dividends Based): 76.79% (As of Jul. 16, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3465 Ki-Star Real Estate Co Ltd TSE:3465
84 GF Score
Price 円3,705.00
GF Value 円2,939.72
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is Ki-Star Real Estate Co Margin of Safety % (DCF Dividends Based)?

Ki-Star Real Estate Co TSE:3465 +0.14% 84 Margin of Safety % (DCF Dividends Based) is 76.79% as of Jul. 16, 2026. GuruFocus rates TSE:3465 with a GF Score™ of 84/100 and a GF Value™ of 円2,939.72 (Modestly Overvalued). The stock has 7 warning signs investors should review.

Margin of Safety % (DCF Dividends Based) = (Intrinsic Value: DCF (Dividends Based) - Current Price) / Intrinsic Value: DCF (Dividends Based).

Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history with more than 5 years. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's Predictability Rank is 1-Star or Not Rated, the data will not be stored into our database.

As of today (2026-07-16), Ki-Star Real Estate Co's Predictability Rank is 3-Stars. Ki-Star Real Estate Co's intrinsic value calculated from the Discounted Dividend model is 円14616.28 and current share price is 円3705.00. Consequently,

Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) using Discounted Dividend model is 76.79%.

TSE:3465 vs CBRE, BEKE, JLL: Margin of Safety % (DCF Dividends Based) Comparison

For the Real Estate Services subindustry, Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based), along with its competitors' market caps and Margin of Safety % (DCF Dividends Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Ki-Star Real Estate Co Margin of Safety % (DCF Dividends Based) vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) distribution charts can be found below:

* The bar in red indicates where Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) falls into.


TSE:3465
84GF Score
Ki-Star Real Estate Co Ltd TSE:3465
Margin of Safety % (DCF Dividends Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ki-Star Real Estate Co Margin of Safety % (DCF Dividends Based) Calculation

Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) for today is calculated as

Margin of Safety % (DCF Dividends Based)=(Intrinsic Value: DCF (Dividends Based)-Current Price)/Intrinsic Value: DCF (Dividends Based)
=(15962.58-3705.00)/15962.58
=76.79 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

The intrinsic value is calculated from the Discounted Dividend model with default parameters.

What does a Margin of Safety % (DCF Dividends Based) of 76.79% mean?
Ki-Star Real Estate Co (TSE:3465) has a Margin of Safety % (DCF Dividends Based) of 76.79% as of Jul. 16, 2026. Margin of Safety % (DCF Dividends Based) is the percent difference between the current price and the intrinsic DCF Dividends price. View historical data on Ki-Star Real Estate Co.
Is Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) too high?
Ki-Star Real Estate Co's current Margin of Safety % (DCF Dividends Based) is 76.79%. Overall, Ki-Star Real Estate Co has a GF Score™ of 84/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) compare to CBRE and BEKE?
Ki-Star Real Estate Co's Margin of Safety % (DCF Dividends Based) of 76.79% can be compared against companies in the Real Estate industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Margin of Safety % (DCF Dividends Based) for a Real Estate company?
A good Margin of Safety % (DCF Dividends Based) depends on the Real Estate industry context. However, Margin of Safety % (DCF Dividends Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Margin of Safety % (DCF Dividends Based) mean?
A high Margin of Safety % (DCF Dividends Based) can signal that a stock is expensive relative to its fundamentals. Margin of Safety % (DCF Dividends Based) is the percent difference between the current price and the intrinsic DCF Dividends price. View historical data on Ki-Star Real Estate Co. Ki-Star Real Estate Co's current Margin of Safety % (DCF Dividends Based) is 76.79%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ki-Star Real Estate Co stock overvalued right now?
Based on GuruFocus' analysis, Ki-Star Real Estate Co (TSE:3465) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,939.72, compared to a current price of 円3,705.00 — trading 26% above its estimated fair value. The current Margin of Safety % (DCF Dividends Based) is 76.79%. Ki-Star Real Estate Co's overall GF Score™ is 84/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Margin of Safety % (DCF Dividends Based) calculated?
Margin of Safety % (DCF Dividends Based) is calculated from a company's financial statements. For Ki-Star Real Estate Co (TSE:3465), the current Margin of Safety % (DCF Dividends Based) is 76.79% as of Jul. 16, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Ki-Star Real Estate Co (TSE:3465) Overvalued in 2026?

Based on GuruFocus' analysis, Ki-Star Real Estate Co stock appears to be overvalued. The current stock price of 円3,705.00 is trading 26% above its estimated GF Value™ of 円2,939.72. GuruFocus considers Ki-Star Real Estate Co to be Modestly Overvalued.

Key valuation signals for TSE:3465:

  • Margin of Safety % (DCF Dividends Based): 76.79%
  • GF Value™: 円2,939.72 vs. price of 円3,705.00 (26% above fair value)
  • GF Score™: 84/100 with 7 warning signs

No single metric tells the full story. See the TSE:3465 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Ki-Star Real Estate Co Business Description

Address 762-1 Nishitomida, Honjyo, Saitama, JPN, 367-0035
Ki-Star Real Estate Co Ltd operates as a real estate company. It is involved in the detached housing, custom housing, condominium, real estate distribution, asset, management, and residential land development businesses. The company also provides brokerage services as intermediary between sellers and buyers of real estate property.
84GF Score

Get the complete analysis for TSE:3465

Margin of Safety % (DCF Dividends Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,705.00
Price
円2,939.72
GF Value