SEIKITOKYU KOGYO CO.,LTD.

1898 TSE Construction Construction
TSE Prime
¥1,473.00
-0.27%
Delayed · cached 15 min

Fair value analysis

1898
SEIKITOKYU KOGYO CO.,LTD.
ConstructionConstruction
¥1,473.00
Close used for this calculation
¥3,219.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability11/25
Returns16/25
Balance Sheet16/25
Efficiency25/25
Growth16/25
Strong
Quality radar
68Prof.11/25Ret.16/25Eff.25/25B.Sht16/25Growth16/25

Consensus fair value

¥3,219.42
Below FV
▲ +118.6% against the close used
Model range ¥1,148.14 – ¥5,208.88
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¥1,148.14Fair value¥3,219.42Bull¥5,208.88
FairClose
52-week traded range
52W low ¥1,395.0052W high ¥1,728.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SEIKITOKYU KOGYO CO.,LTD. closed at ¥1,473.00, 54.2% below the consensus fair value of ¥3,219.42 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,208.88
+253.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,860.58
+26.3%
√(22.5 × EPS × BVPS)
EPS=127.43, BVPS=1207.38
P/E Fair Value
¥2,548.60
+73.0%
EPS × 20x (sector P/E)
EPS=127.43, Sector P/E=20x
Peter Lynch (PEG)
¥1,148.14
-22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=127.43, g=9%
EV/EBITDA
¥3,123.79
+112.1%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=8.34B
Dividend Discount (DDM)
¥3,833.92
+160.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71, r=10%, g=8%
Book Value (P/B)
¥1,479.04
+0.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1207.38, ROE=10.9%, g=6%, r=10%
Reverse DCF
¥1,473.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 9%
Margin of Safety
¥2,404.52
+63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3206.02, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.