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¥1,578.16Fair value¥2,829.66Bull¥3,294.62
FairClose
52-week traded range
52W low ¥616.5052W high ¥871.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sansei Landic Co.,Ltd closed at ¥814.00, 71.2% below the consensus fair value of ¥2,829.66 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,154.60
+287.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,437.30
+199.4%
√(22.5 × EPS × BVPS)
EPS=158.93, BVPS=1661.22
P/E Fair Value
¥3,178.60
+290.5%
EPS × 20x (sector P/E)
EPS=158.93, Sector P/E=20x
Peter Lynch (PEG)
¥3,294.62
+304.7%
EPS × Growth% (PEG = 1 is fair)
EPS=158.93, g=20.7%
EV/EBITDA
¥2,872.08
+252.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.36B
Dividend Discount (DDM)
¥2,483.51
+205.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.99, r=10%, g=8%
Book Value (P/B)
¥1,578.16
+93.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1661.22, ROE=9.8%, g=6%, r=10%
Reverse DCF
¥814.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 20.7%
Margin of Safety
¥2,192.63
+169.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2923.5, 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.