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.