Sekisui House,Ltd.
TSE Prime
¥3,361.00
-0.33%
Delayed · cached 15 min
Fair value analysis
1928
Sekisui House,Ltd.
¥3,361.00
Close used for this calculation
¥5,672.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Quality radar
Consensus fair value
¥5,672.43
Below FV▲ +68.8% against the close used
Model range ¥3,874.32 – ¥7,767.94
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¥3,874.32Fair value¥5,672.43Bull¥7,767.94
FairClose
52-week traded range
52W low ¥3,203.0052W high ¥3,826.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sekisui House,Ltd. closed at ¥3,361.00, 40.7% below the consensus fair value of ¥5,672.43 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,574.85
+36.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,152.40
+53.3%
√(22.5 × EPS × BVPS)
EPS=358.07, BVPS=3295.1
P/E Fair Value
¥7,161.40
+113.1%
EPS × 20x (sector P/E)
EPS=358.07, Sector P/E=20x
Peter Lynch (PEG)
¥3,874.32
+15.3%
EPS × Growth% (PEG = 1 is fair)
EPS=358.07, g=10.8%
EV/EBITDA
¥6,529.16
+94.3%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=384.16B
Dividend Discount (DDM)
¥7,767.94
+131.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=143.85, r=10%, g=8%
Book Value (P/B)
¥4,382.48
+30.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3295.1, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥3,361.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 10.8%
Margin of Safety
¥4,222.16
+25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5629.55, 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.