SANNO Co.,Ltd.

3441 TSE Metals Metal Products
TSE Standard
¥2,758.00
-3.97%
Delayed · cached 15 min

Fair value analysis

3441
SANNO Co.,Ltd.
MetalsMetal Products
¥2,758.00
Close used for this calculation
¥2,808.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability10/25
Returns10/25
Balance Sheet8/25
Efficiency11/25
Growth5/25
Average
Quality radar
39Prof.10/25Ret.10/25Eff.11/25B.Sht8/25Growth5/25

Consensus fair value

¥2,808.91
Near FV
▲ +1.8% against the close used
Model range ¥975.47 – ¥3,453.00
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¥975.47Fair value¥2,808.91Bull¥3,453.00
FairClose
52-week traded range
52W low ¥941.0052W high ¥3,700.00

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

Valuation summary

Trading close to the consensus fair value

SANNO Co.,Ltd. closed at ¥2,758.00, 1.8% below the consensus fair value of ¥2,808.91 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 16.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,235.90
+17.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,460.28
-10.8%
√(22.5 × EPS × BVPS)
EPS=172.65, BVPS=1558.19 · outside Graham range (P/E 16, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥3,453.00
+25.2%
EPS × 20x (sector P/E)
EPS=172.65, Sector P/E=20x
Peter Lynch (PEG)
¥975.47
-64.6%
EPS × Growth% (PEG = 1 is fair)
EPS=172.65, g=5.7%
EV/EBITDA
¥1,929.91
-30.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.24B
Book Value (P/B)
¥1,914.35
-30.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1558.19, ROE=11.6%, g=3%, r=10%
Reverse DCF
¥2,758.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: -5.7%
Margin of Safety
¥2,287.30
-17.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3049.73, 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.