The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥945.00Fair value¥2,150.58Bull¥3,679.20
FairClose
52-week traded range
52W low ¥604.0052W high ¥739.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sanyo Homes Corporation closed at ¥630.00, 70.7% below the consensus fair value of ¥2,150.58 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,434.28
+286.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,965.49
+212.0%
√(22.5 × EPS × BVPS)
EPS=122.64, BVPS=1400
P/E Fair Value
¥2,452.80
+289.3%
EPS × 20x (sector P/E)
EPS=122.64, Sector P/E=20x
Peter Lynch (PEG)
¥3,679.20
+484.0%
EPS × Growth% (PEG = 1 is fair)
EPS=122.64, g=30%
EV/EBITDA
¥2,324.82
+269.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.33B
Dividend Discount (DDM)
¥1,350.59
+114.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.01, r=10%, g=8%
Book Value (P/B)
¥945.00
+50.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1400, ROE=8.7%, g=6%, r=10%
Reverse DCF
¥630.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 44%
Margin of Safety
¥1,713.14
+171.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2284.19, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.