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¥256.04Fair value¥3,139.81Bull¥5,402.32
FairClose
52-week traded range
52W low ¥3,035.0052W high ¥3,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Mitsui DM Sugar Co.,Ltd. closed at ¥3,805.00, 21.2% above the consensus fair value of ¥3,139.81 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 30.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,857.02
-24.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥3,199.56
-15.9%
√(22.5 × EPS × BVPS)
EPS=126.75, BVPS=3589.62 · outside Graham range (P/E 30, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,535.00
-33.4%
EPS × 20x (sector P/E)
EPS=126.75, Sector P/E=20x
Peter Lynch (PEG)
¥256.04
-93.3%
EPS × Growth% (PEG = 1 is fair)
EPS=126.75, g=2%
EV/EBITDA
¥5,402.32
+42.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=18.53B
Dividend Discount (DDM)
¥1,663.65
-56.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.13, r=10%, g=2%
Book Value (P/B)
¥256.40
-93.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3589.62, ROE=3.5%, g=3%, r=10%
Reverse DCF
¥3,805.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.6% | Historical: 2%
Margin of Safety
¥2,147.90
-43.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2863.86, 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.