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¥2,717.10Fair value¥5,579.79Bull¥7,038.87
FairClose
52-week traded range
52W low ¥3,170.0052W high ¥7,450.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
S&B FOODS INC. closed at ¥7,450.00, 33.5% above the consensus fair value of ¥5,579.79 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 21.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,000.90
-32.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,525.61
-25.8%
√(22.5 × EPS × BVPS)
EPS=347.9, BVPS=3900.52 · outside Graham range (P/E 21.4, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥6,958.00
-6.6%
EPS × 20x (sector P/E)
EPS=347.9, Sector P/E=20x
Peter Lynch (PEG)
¥2,717.10
-63.5%
EPS × Growth% (PEG = 1 is fair)
EPS=347.9, g=7.8%
EV/EBITDA
¥7,038.87
-5.5%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=13.88B
Book Value (P/B)
¥3,549.48
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3900.52, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥7,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 7.8%
Margin of Safety
¥4,371.13
-41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5828.17, 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.