SUMINOE Co.,Ltd.
TSE Prime
¥1,156.00
-0.26%
Delayed · cached 15 min
Fair value analysis
3501
SUMINOE Co.,Ltd.
¥1,156.00
Close used for this calculation
¥4,601.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Quality radar
Consensus fair value
¥4,601.75
Below FV▲ +298.1% against the close used
Model range ¥2,159.87 – ¥5,765.85
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¥2,159.87Fair value¥4,601.75Bull¥5,765.85
FairClose
52-week traded range
52W low ¥1,043.0052W high ¥1,439.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUMINOE Co.,Ltd. closed at ¥1,156.00, 74.9% below the consensus fair value of ¥4,601.75 drawn from 3 valuation models.
Financial DNA score 34/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,765.85
+398.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥4,601.75
+298.1%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=4.83B
Dividend Discount (DDM)
¥2,159.87
+86.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40, r=10%, g=8%
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.