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¥1,080.25Fair value¥1,303.47Bull¥3,017.40
FairClose
52-week traded range
52W low ¥403.0052W high ¥589.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ensuiko Sugar Refining Co.,Ltd. closed at ¥462.00, 64.6% below the consensus fair value of ¥1,303.47 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 4.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,309.04
+183.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,298.59
+181.1%
√(22.5 × EPS × BVPS)
EPS=100.58, BVPS=745.16
P/E Fair Value
¥2,011.60
+335.4%
EPS × 20x (sector P/E)
EPS=100.58, Sector P/E=20x
Peter Lynch (PEG)
¥3,017.40
+553.1%
EPS × Growth% (PEG = 1 is fair)
EPS=100.58, g=30%
EV/EBITDA
¥2,202.07
+376.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.65B
Dividend Discount (DDM)
¥1,080.25
+133.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20, r=10%, g=8%
Book Value (P/B)
¥1,657.98
+258.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=745.16, ROE=14.9%, g=6%, r=10%
Reverse DCF
¥462.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 46%
Margin of Safety
¥1,154.81
+150.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1539.74, 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.