Ki-Star Real Estate Co (TSE:3465) Margin of Safety % (DCF FCF Based): N/A (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 FCF Based)?

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

Note: Discounted FCF model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's Predictability Rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and 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 FCF model is 円14616.28 and current share price is 円3705.00. Consequently,

Ki-Star Real Estate Co's Margin of Safety % (DCF FCF Based) using Discounted FCF model is N/A.

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

For the Real Estate Services subindustry, Ki-Star Real Estate Co's Margin of Safety % (DCF FCF Based), along with its competitors' market caps and Margin of Safety % (DCF FCF 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 FCF Based) vs Real Estate Industry

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

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


TSE:3465
84GF Score
Ki-Star Real Estate Co Ltd TSE:3465
Margin of Safety % (DCF FCF 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 FCF Based) Calculation

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

Margin of Safety % (DCF FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(-12201.55-3705.00)/-12201.55
=N/A

* 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 FCF model with default parameters. The calculation method is the same as Discounted Earnings model except free cash flow are used in the calculation instead of earnings per share.

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 FCF Based): N/A
  • 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 FCF 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