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¥57.35Fair value¥607.12Bull¥1,228.01
FairClose
52-week traded range
52W low ¥230.0052W high ¥466.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAAF Holdings Co.,Ltd. closed at ¥357.00, 41.2% below the consensus fair value of ¥607.12 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,228.01
+244.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥206.34
-42.2%
√(22.5 × EPS × BVPS)
EPS=18.87, BVPS=100.28 · outside Graham range (P/E 18.9, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥377.40
+5.7%
EPS × 20x (sector P/E)
EPS=18.87, Sector P/E=20x
EV/EBITDA
¥313.75
-12.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.65B
Dividend Discount (DDM)
¥57.35
-83.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.5, r=10%, g=2%
Book Value (P/B)
¥216.03
-39.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=100.28, ROE=18.1%, g=3%, r=10%
Reverse DCF
¥357.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 0%
Margin of Safety
¥452.94
+26.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=603.92, 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.