St.Cousair CO.,LTD.

2937 TSE Consumer Staples Foods
TSE Growth
¥1,758.00
-0.51%
Delayed · cached 15 min

Fair value analysis

2937
St.Cousair CO.,LTD.
Consumer StaplesFoods
¥1,758.00
Close used for this calculation
¥1,311.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability8/25
Returns9/25
Balance Sheet18/25
Efficiency11/25
Growth6/25
Average
Quality radar
46Prof.8/25Ret.9/25Eff.11/25B.Sht18/25Growth6/25

Consensus fair value

¥1,311.85
Above FV
▼ -25.4% against the close used
Model range ¥446.05 – ¥1,948.68
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¥446.05Fair value¥1,311.85Bull¥1,948.68
FairClose
52-week traded range
52W low ¥1,629.0052W high ¥1,954.00

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

Valuation summary

Trading above the consensus fair value

St.Cousair CO.,LTD. closed at ¥1,758.00, 34.0% above the consensus fair value of ¥1,311.85 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 26.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,948.68
+10.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥914.77
-48.0%
√(22.5 × EPS × BVPS)
EPS=66.64, BVPS=558.1 · outside Graham range (P/E 26.4, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,332.80
-24.2%
EPS × 20x (sector P/E)
EPS=66.64, Sector P/E=20x
Peter Lynch (PEG)
¥661.07
-62.4%
EPS × Growth% (PEG = 1 is fair)
EPS=66.64, g=9.9%
EV/EBITDA
¥1,105.19
-37.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.17B
Dividend Discount (DDM)
¥446.05
-74.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.98, r=10%, g=2%
Book Value (P/B)
¥733.50
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=558.1, ROE=12.2%, g=3%, r=10%
Reverse DCF
¥1,758.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: -9.9%
Margin of Safety
¥1,049.06
-40.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1398.75, 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.