SUNNY SIDE UP GROUP Inc.

2180 TSE Industrials Services
TSE Standard
¥1,309.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2180
SUNNY SIDE UP GROUP Inc.
IndustrialsServices
¥1,309.00
Close used for this calculation
¥1,772.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability17/25
Returns15/25
Balance Sheet13/25
Efficiency13/25
Growth23/25
Good
Quality radar
58Prof.17/25Ret.15/25Eff.13/25B.Sht13/25Growth23/25

Consensus fair value

¥1,772.97
Below FV
▲ +35.4% against the close used
Model range ¥659.91 – ¥2,730.42
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¥659.91Fair value¥1,772.97Bull¥2,730.42
FairClose
52-week traded range
52W low ¥687.0052W high ¥1,318.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SUNNY SIDE UP GROUP Inc. closed at ¥1,309.00, 26.2% below the consensus fair value of ¥1,772.97 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 20.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,730.42
+108.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥659.91
-49.6%
√(22.5 × EPS × BVPS)
EPS=63.58, BVPS=304.42 · outside Graham range (P/E 20.6, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,271.60
-2.9%
EPS × 20x (sector P/E)
EPS=63.58, Sector P/E=20x
Peter Lynch (PEG)
¥1,907.40
+45.7%
EPS × Growth% (PEG = 1 is fair)
EPS=63.58, g=30%
EV/EBITDA
¥2,024.61
+54.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.71B
Dividend Discount (DDM)
¥1,187.52
-9.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.99, r=10%, g=8%
Book Value (P/B)
¥1,240.51
-5.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=304.42, ROE=22.3%, g=6%, r=10%
Reverse DCF
¥1,309.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 33.5%
Margin of Safety
¥1,165.48
-11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1553.98, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.