SEIGAKUSHA CO.,LTD.
TSE Standard
¥820.00
-0.73%
Delayed · cached 15 min
Fair value analysis
2179
SEIGAKUSHA CO.,LTD.
¥820.00
Close used for this calculation
¥1,970.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
¥1,970.74
Below FV▲ +140.3% against the close used
Model range ¥1,186.70 – ¥4,126.58
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¥1,186.70Fair value¥1,970.74Bull¥4,126.58
FairClose
52-week traded range
52W low ¥737.0052W high ¥888.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEIGAKUSHA CO.,LTD. closed at ¥820.00, 58.4% below the consensus fair value of ¥1,970.74 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,502.98
+205.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,359.79
+65.8%
√(22.5 × EPS × BVPS)
EPS=105.23, BVPS=780.95
P/E Fair Value
¥2,104.60
+156.7%
EPS × 20x (sector P/E)
EPS=105.23, Sector P/E=20x
Peter Lynch (PEG)
¥1,597.39
+94.8%
EPS × Growth% (PEG = 1 is fair)
EPS=105.23, g=15.2%
EV/EBITDA
¥4,126.58
+403.2%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=1.38B
Dividend Discount (DDM)
¥1,186.70
+44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.98, r=10%, g=8%
Book Value (P/B)
¥1,620.48
+97.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=780.95, ROE=14.3%, g=6%, r=10%
Reverse DCF
¥820.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 15.2%
Margin of Safety
¥1,491.84
+81.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1989.12, 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.