Shirohato Co.,Ltd.
TSE Standard
¥265.00
-4.33%
Delayed · cached 15 min
Fair value analysis
3192
Shirohato Co.,Ltd.
¥265.00
Close used for this calculation
¥825.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
¥825.46
Below FV▲ +211.5% against the close used
Model range ¥557.04 – ¥946.20
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¥557.04Fair value¥825.46Bull¥946.20
FairClose
52-week traded range
52W low ¥243.0052W high ¥530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Shirohato Co.,Ltd. closed at ¥265.00, 67.9% below the consensus fair value of ¥825.46 drawn from 6 valuation models.
Financial DNA score 36/100 — Average. P/E of 5.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥886.71
+234.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥634.81
+139.5%
√(22.5 × EPS × BVPS)
EPS=47.31, BVPS=378.57
P/E Fair Value
¥946.20
+257.1%
EPS × 20x (sector P/E)
EPS=47.31, Sector P/E=20x
Book Value (P/B)
¥557.04
+110.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=378.57, ROE=13.3%, g=3%, r=10%
Reverse DCF
¥265.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥616.93
+132.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=822.57, 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.