SAN-A CO.,LTD.

2659 TSE Consumer Discretionary Retail Trade
TSE Prime
¥3,335.00
+0.45%
Delayed · cached 15 min

Fair value analysis

2659
SAN-A CO.,LTD.
Consumer DiscretionaryRetail Trade
¥3,335.00
Close used for this calculation
¥5,501.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability13/25
Returns10/25
Balance Sheet21/25
Efficiency18/25
Growth19/25
Good
Quality radar
62Prof.13/25Ret.10/25Eff.18/25B.Sht21/25Growth19/25

Consensus fair value

¥5,501.79
Below FV
▲ +65.0% against the close used
Model range ¥631.63 – ¥8,344.93
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¥631.63Fair value¥5,501.79Bull¥8,344.93
FairClose
52-week traded range
52W low ¥2,640.0052W high ¥3,410.00

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

Valuation summary

Trading below the consensus fair value

SAN-A CO.,LTD. closed at ¥3,335.00, 39.4% below the consensus fair value of ¥5,501.79 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,344.93
+150.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,133.00
-6.1%
√(22.5 × EPS × BVPS)
EPS=172.67, BVPS=2526.52 · outside Graham range (P/E 19.3, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,453.40
+3.6%
EPS × 20x (sector P/E)
EPS=172.67, Sector P/E=20x
Peter Lynch (PEG)
¥2,163.56
-35.1%
EPS × Growth% (PEG = 1 is fair)
EPS=172.67, g=12.5%
EV/EBITDA
¥6,310.26
+89.2%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=23.99B
Dividend Discount (DDM)
¥6,753.37
+102.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.06, r=10%, g=8%
Book Value (P/B)
¥631.63
-81.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2526.52, ROE=7%, g=6%, r=10%
Reverse DCF
¥3,335.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 12.5%
Margin of Safety
¥3,732.83
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4977.11, 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.