SEIREN CO.,LTD.

3569 TSE Textiles Textiles and Apparels
TSE Prime
¥3,195.00
-1.69%
Delayed · cached 15 min

Fair value analysis

3569
SEIREN CO.,LTD.
TextilesTextiles and Apparels
¥3,195.00
Close used for this calculation
¥4,489.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability17/25
Returns16/25
Balance Sheet21/25
Efficiency23/25
Growth20/25
Strong
Quality radar
77Prof.17/25Ret.16/25Eff.23/25B.Sht21/25Growth20/25

Consensus fair value

¥4,489.12
Below FV
▲ +40.5% against the close used
Model range ¥2,507.57 – ¥8,149.96
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¥2,507.57Fair value¥4,489.12Bull¥8,149.96
FairClose
52-week traded range
52W low ¥2,957.0052W high ¥3,655.00

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

Valuation summary

Trading below the consensus fair value

SEIREN CO.,LTD. closed at ¥3,195.00, 28.8% below the consensus fair value of ¥4,489.12 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,507.57
-21.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,038.78
+26.4%
√(22.5 × EPS × BVPS)
EPS=265.48, BVPS=2730.77
P/E Fair Value
¥5,309.60
+66.2%
EPS × 20x (sector P/E)
EPS=265.48, Sector P/E=20x
Peter Lynch (PEG)
¥4,303.43
+34.7%
EPS × Growth% (PEG = 1 is fair)
EPS=265.48, g=16.2%
EV/EBITDA
¥8,149.96
+155.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=27.12B
Dividend Discount (DDM)
¥4,106.21
+28.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.04, r=10%, g=8%
Book Value (P/B)
¥2,935.58
-8.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2730.77, ROE=10.3%, g=6%, r=10%
Reverse DCF
¥3,195.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 16.2%
Margin of Safety
¥2,963.99
-7.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3951.98, 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.