T · 9008.T
Keio Corporation
- Sector
- Industrials · Conglomerates
- Headquarters
- Tokyo 206-8502
- Website
- keio.co.jp
Price · as of 2025-03-31
$748.10
Market cap 486.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,818.65 | +410.45% |
| Intrinsic Value(DCF) | $1,879.76 | +151.27% |
| Graham-Dodd Method(GD) | $3,983.00 | +432.42% |
| Graham Formula(GF) | $6,530.44 | +772.94% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $1,774.76 | $1,864.39 | $1,282.87 | $1,987.53 | $399.33 |
| 2012 | $2,306.46 | $2,139.75 | $1,440.20 | $2,190.20 | $807.75 |
| 2013 | $2,742.04 | $2,292.95 | $1,601.48 | $2,434.34 | $1,166.03 |
| 2014 | $3,378.65 | $2,793.03 | $1,336.14 | $2,419.34 | $1,433.34 |
| 2015 | $3,941.63 | $2,975.71 | $1,417.26 | $2,623.89 | $1,148.30 |
| 2016 | $4,031.81 | $3,083.49 | $1,460.92 | $2,748.78 | $1,601.14 |
| 2017 | $4,307.12 | $3,138.56 | $1,553.68 | $2,908.80 | $1,508.89 |
| 2018 | $4,996.17 | $3,643.47 | $1,605.39 | $3,186.18 | $2,302.52 |
| 2019 | $6,693.29 | $4,373.77 | $1,167.73 | $3,376.36 | $2,451.56 |
| 2020 | $5,807.32 | $3,988.07 | $1,166.80 | $3,038.19 | $770.16 |
| 2021 | $6,269.59 | $3,483.12 | $1,057.39 | $980.37 | $4,031.34 |
| 2022 | $4,424.36 | $3,057.55 | $1,200.89 | $2,432.05 | $153.13 |
| 2023 | $4,425.27 | $3,259.76 | $1,380.94 | $2,816.27 | $2,496.31 |
| 2024 | $3,520.78 | $3,229.61 | $1,571.87 | $3,779.57 | $6,024.55 |
| 2025 | $3,489.06 | $3,818.65 | $3,055.86 | $3,983.00 | $6,530.44 |
AI valuation
Our deep-learning model estimates Keio Corporation's (9008.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,818.65
- Current price
- $748.10
- AI upside
- +410.45%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,879.76
+151.27% upside
Graham-Dodd
$3,983.00
+432.42% upside
Graham Formula
$6,530.44
+772.94% upside
About Keio Corporation
Keio Corporation provides passenger rail transport services in Japan. It also engages in operating department stores; real estate business; and merchandise sales business. Keio Corporation was founded in 1948 and is headquartered in Tokyo, Japan.
- CEO
- Satoshi Tsumura
- Employees
- 12.92K
- Beta
- -0.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,879.76 ÷ $748.10) − 1 = +151.27% (DCF, example).