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¥146.94Fair value¥770.70Bull¥1,293.84
FairClose
52-week traded range
52W low ¥799.0052W high ¥1,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SATUDORA HOLDINGS CO.,LTD. closed at ¥1,249.00, 62.1% above the consensus fair value of ¥770.70 drawn from 8 valuation models.
Financial DNA score 28/100 — Weak. P/E of 39.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥645.83
-48.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥722.18
-42.2%
√(22.5 × EPS × BVPS)
EPS=31.55, BVPS=734.71 · outside Graham range (P/E 39.6, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥631.00
-49.5%
EPS × 20x (sector P/E)
EPS=31.55, Sector P/E=20x
Peter Lynch (PEG)
¥171.63
-86.3%
EPS × Growth% (PEG = 1 is fair)
EPS=31.55, g=5.4%
EV/EBITDA
¥1,293.84
+3.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.99B
Book Value (P/B)
¥146.94
-88.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=734.71, ROE=4.4%, g=3%, r=10%
Reverse DCF
¥1,249.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: -5.4%
Margin of Safety
¥499.75
-60.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=666.34, 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.