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¥513.06Fair value¥1,616.60Bull¥2,658.06
FairClose
52-week traded range
52W low ¥998.0052W high ¥1,376.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Syuppin Co.,Ltd. closed at ¥1,133.00, 29.9% below the consensus fair value of ¥1,616.60 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,658.06
+134.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥925.18
-18.3%
√(22.5 × EPS × BVPS)
EPS=78.57, BVPS=484.19 · outside Graham range (P/E 14.4, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,571.40
+38.7%
EPS × 20x (sector P/E)
EPS=78.57, Sector P/E=20x
Peter Lynch (PEG)
¥513.06
-54.7%
EPS × Growth% (PEG = 1 is fair)
EPS=78.57, g=6.5%
EV/EBITDA
¥1,101.24
-2.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.75B
Dividend Discount (DDM)
¥599.50
-47.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.02, r=10%, g=2%
Book Value (P/B)
¥933.79
-17.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=484.19, ROE=16.5%, g=3%, r=10%
Reverse DCF
¥1,133.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: -6.5%
Margin of Safety
¥1,288.66
+13.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1718.21, 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.