S E Corporation
TSE Standard
¥273.00
-0.73%
Delayed · cached 15 min
Fair value analysis
3423
S E Corporation
¥273.00
Close used for this calculation
¥265.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
¥265.71
Near FV▼ -2.7% against the close used
Model range ¥165.68 – ¥328.04
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¥165.68Fair value¥265.71Bull¥328.04
FairClose
52-week traded range
52W low ¥261.0052W high ¥324.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
S E Corporation closed at ¥273.00, 2.7% above the consensus fair value of ¥265.71 drawn from 3 valuation models.
Financial DNA score 28/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥251.76
-7.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥328.04
+20.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
¥165.68
-39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.99, r=10%, g=2%
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.