SAIBO Co.,Ltd.

3123 TSE Textiles Textiles and Apparels
TSE Standard
¥645.00
-0.62%
Delayed · cached 15 min

Fair value analysis

3123
SAIBO Co.,Ltd.
TextilesTextiles and Apparels
¥645.00
Close used for this calculation
¥1,589.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability21/25
Returns15/25
Balance Sheet18/25
Efficiency23/25
Growth23/25
Strong
Quality radar
77Prof.21/25Ret.15/25Eff.23/25B.Sht18/25Growth23/25

Consensus fair value

¥1,589.04
Below FV
▲ +146.4% against the close used
Model range ¥875.36 – ¥2,455.46
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¥875.36Fair value¥1,589.04Bull¥2,455.46
FairClose
52-week traded range
52W low ¥573.0052W high ¥724.00

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

Valuation summary

Trading below the consensus fair value

SAIBO Co.,Ltd. closed at ¥645.00, 59.4% below the consensus fair value of ¥1,589.04 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,372.70
+112.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,692.79
+162.4%
√(22.5 × EPS × BVPS)
EPS=82.93, BVPS=1535.71
P/E Fair Value
¥1,658.60
+157.1%
EPS × 20x (sector P/E)
EPS=82.93, Sector P/E=20x
Peter Lynch (PEG)
¥1,732.41
+168.6%
EPS × Growth% (PEG = 1 is fair)
EPS=82.93, g=20.9%
EV/EBITDA
¥2,455.46
+280.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.39B
Dividend Discount (DDM)
¥919.51
+42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.03, r=10%, g=8%
Book Value (P/B)
¥875.36
+35.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1535.71, ROE=5.7%, g=6%, r=10%
Reverse DCF
¥645.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 20.9%
Margin of Safety
¥1,181.02
+83.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1574.7, 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.