Sanyo Trading Co.,Ltd.

3176 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,143.00
-0.17%
Delayed · cached 15 min

Fair value analysis

3176
Sanyo Trading Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,143.00
Close used for this calculation
¥2,470.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability9/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Strong
Quality radar
67Prof.9/25Ret.15/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

¥2,470.65
Below FV
▲ +116.2% against the close used
Model range ¥326.87 – ¥3,204.60
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¥326.87Fair value¥2,470.65Bull¥3,204.60
FairClose
52-week traded range
52W low ¥723.0052W high ¥1,204.00

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

Valuation summary

Trading below the consensus fair value

Sanyo Trading Co.,Ltd. closed at ¥1,143.00, 53.7% below the consensus fair value of ¥2,470.65 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,026.44
+164.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥2,537.44
+122.0%
√(22.5 × EPS × BVPS)
EPS=160.23, BVPS=1785.94
P/E Fair Value
¥3,204.60
+180.4%
EPS × 20x (sector P/E)
EPS=160.23, Sector P/E=20x
Peter Lynch (PEG)
¥326.87
-71.4%
EPS × Growth% (PEG = 1 is fair)
EPS=160.23, g=2%
EV/EBITDA
¥2,537.18
+122.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=6.91B
Dividend Discount (DDM)
¥731.15
-36.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=57.04, r=10%, g=2%
Book Value (P/B)
¥1,607.34
+40.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1785.94, ROE=9.3%, g=3%, r=10%
Reverse DCF
¥1,143.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 2%
Margin of Safety
¥2,192.12
+91.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2922.83, 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.