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¥1,326.78Fair value¥4,527.64Bull¥5,834.00
FairClose
52-week traded range
52W low ¥2,491.0052W high ¥3,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
S Foods Inc. closed at ¥2,717.00, 40.0% below the consensus fair value of ¥4,527.64 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,467.20
+101.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,237.78
+92.8%
√(22.5 × EPS × BVPS)
EPS=291.7, BVPS=4180
P/E Fair Value
¥5,834.00
+114.7%
EPS × 20x (sector P/E)
EPS=291.7, Sector P/E=20x
Peter Lynch (PEG)
¥1,817.29
-33.1%
EPS × Growth% (PEG = 1 is fair)
EPS=291.7, g=6.2%
EV/EBITDA
¥3,132.84
+15.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.83B
Dividend Discount (DDM)
¥1,326.78
-51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=104.06, r=10%, g=2%
Book Value (P/B)
¥2,567.71
-5.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4180, ROE=7.3%, g=3%, r=10%
Reverse DCF
¥2,717.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: -6.2%
Margin of Safety
¥4,134.75
+52.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5512.99, 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.