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¥1,477.46Fair value¥2,575.85Bull¥10,527.58
FairClose
52-week traded range
52W low ¥1,593.3352W high ¥3,125.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANKI ENGINEERING CO.,LTD. closed at ¥2,299.00, 10.7% below the consensus fair value of ¥2,575.85 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,477.46
-35.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,657.60
-27.9%
√(22.5 × EPS × BVPS)
EPS=153.51, BVPS=795.5 · outside Graham range (P/E 15, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥3,070.20
+33.5%
EPS × 20x (sector P/E)
EPS=153.51, Sector P/E=20x
Peter Lynch (PEG)
¥4,605.30
+100.3%
EPS × Growth% (PEG = 1 is fair)
EPS=153.51, g=30%
EV/EBITDA
¥3,459.50
+50.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=30B
Dividend Discount (DDM)
¥10,527.58
+357.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=194.96, r=10%, g=8%
Book Value (P/B)
¥2,943.36
+28.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=795.5, ROE=20.8%, g=6%, r=10%
Reverse DCF
¥2,299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 38.2%
Margin of Safety
¥1,551.32
-32.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2068.42, 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.