SHINOBU FOODS PRODUCTS CO.,LTD.

2903 TSE Consumer Staples Foods
TSE Standard
¥1,633.00
+2.77%
Delayed · cached 15 min

Fair value analysis

2903
SHINOBU FOODS PRODUCTS CO.,LTD.
Consumer StaplesFoods
¥1,633.00
Close used for this calculation
¥2,955.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability13/25
Returns18/25
Balance Sheet12/25
Efficiency23/25
Growth17/25
Strong
Quality radar
66Prof.13/25Ret.18/25Eff.23/25B.Sht12/25Growth17/25

Consensus fair value

¥2,955.48
Below FV
▲ +81.0% against the close used
Model range ¥1,728.37 – ¥5,314.14
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¥1,728.37Fair value¥2,955.48Bull¥5,314.14
FairClose
52-week traded range
52W low ¥1,410.0052W high ¥2,044.00

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

Valuation summary

Trading below the consensus fair value

SHINOBU FOODS PRODUCTS CO.,LTD. closed at ¥1,633.00, 44.7% below the consensus fair value of ¥2,955.48 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,777.42
+70.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,149.34
+31.6%
√(22.5 × EPS × BVPS)
EPS=149.62, BVPS=1372.27
P/E Fair Value
¥2,992.40
+83.2%
EPS × 20x (sector P/E)
EPS=149.62, Sector P/E=20x
Peter Lynch (PEG)
¥1,787.96
+9.5%
EPS × Growth% (PEG = 1 is fair)
EPS=149.62, g=12%
EV/EBITDA
¥5,314.14
+225.4%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=3.93B
Dividend Discount (DDM)
¥1,728.37
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.01, r=10%, g=8%
Book Value (P/B)
¥1,818.26
+11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1372.27, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥1,633.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 12%
Margin of Safety
¥1,979.79
+21.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2639.72, 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.