SATO FOODS CO.,LTD.

2923 TSE Consumer Staples Foods
TSE Standard
¥7,180.00
-7.59%
Delayed · cached 15 min

Fair value analysis

2923
SATO FOODS CO.,LTD.
Consumer StaplesFoods
¥7,180.00
Close used for this calculation
¥10,243.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability13/25
Returns16/25
Balance Sheet5/25
Efficiency16/25
Growth14/25
Good
Quality radar
50Prof.13/25Ret.16/25Eff.16/25B.Sht5/25Growth14/25

Consensus fair value

¥10,243.19
Below FV
▲ +42.7% against the close used
Model range ¥4,032.29 – ¥15,538.86
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¥4,032.29Fair value¥10,243.19Bull¥15,538.86
FairClose
52-week traded range
52W low ¥6,760.0052W high ¥9,680.00

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

Valuation summary

Trading below the consensus fair value

SATO FOODS CO.,LTD. closed at ¥7,180.00, 29.9% below the consensus fair value of ¥10,243.19 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 12.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,022.16
+53.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,838.64
+9.2%
√(22.5 × EPS × BVPS)
EPS=555.3, BVPS=4917.81
P/E Fair Value
¥11,106.00
+54.7%
EPS × 20x (sector P/E)
EPS=555.3, Sector P/E=20x
Peter Lynch (PEG)
¥5,347.54
-25.5%
EPS × Growth% (PEG = 1 is fair)
EPS=555.3, g=9.6%
EV/EBITDA
¥15,538.86
+116.4%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=6.26B
Dividend Discount (DDM)
¥4,032.29
-43.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.67, r=10%, g=8%
Book Value (P/B)
¥7,130.82
-0.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4917.81, ROE=11.8%, g=6%, r=10%
Reverse DCF
¥7,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 9.6%
Margin of Safety
¥7,491.70
+4.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9988.93, 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.