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¥1,720.02Fair value¥3,884.85Bull¥6,240.70
FairClose
52-week traded range
52W low ¥3,165.0052W high ¥3,525.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CREATE SD HOLDINGS CO.,LTD. closed at ¥3,310.00, 14.8% below the consensus fair value of ¥3,884.85 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,459.97
-25.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
¥3,753.84
+13.4%
√(22.5 × EPS × BVPS)
EPS=263, BVPS=2381.29
P/E Fair Value
¥5,260.00
+58.9%
EPS × 20x (sector P/E)
EPS=263, Sector P/E=20x
Peter Lynch (PEG)
¥1,720.02
-48.0%
EPS × Growth% (PEG = 1 is fair)
EPS=263, g=6.5%
EV/EBITDA
¥6,240.70
+88.5%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=30.41B
Dividend Discount (DDM)
¥2,863.99
-13.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=93.01, r=10%, g=6.5%
Book Value (P/B)
¥3,214.75
-2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2381.29, ROE=11.4%, g=6%, r=10%
Reverse DCF
¥3,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 6.5%
Margin of Safety
¥2,868.45
-13.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3824.6, 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.