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¥454.73Fair value¥1,372.55Bull¥2,193.80
FairClose
52-week traded range
52W low ¥1,079.0052W high ¥1,952.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SHIN NIPPON BIOMEDICAL LABORATORIES,LTD. closed at ¥1,305.00, 4.9% below the consensus fair value of ¥1,372.55 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,419.47
+8.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,598.80
+22.5%
√(22.5 × EPS × BVPS)
EPS=109.69, BVPS=1035.71
P/E Fair Value
¥2,193.80
+68.1%
EPS × 20x (sector P/E)
EPS=109.69, Sector P/E=20x
Peter Lynch (PEG)
¥1,155.04
-11.5%
EPS × Growth% (PEG = 1 is fair)
EPS=109.69, g=10.5%
EV/EBITDA
¥454.73
-65.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.97B
Dividend Discount (DDM)
¥637.26
-51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=2%
Book Value (P/B)
¥1,183.67
-9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1035.71, ROE=11%, g=3%, r=10%
Reverse DCF
¥1,305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: -10.5%
Margin of Safety
¥1,303.02
-0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1737.36, 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.