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¥86.80Fair value¥716.43Bull¥1,061.13
FairClose
52-week traded range
52W low ¥692.0052W high ¥815.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SOTOH CO.,LTD. closed at ¥717.00, 0.1% above the consensus fair value of ¥716.43 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥771.82
+7.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,061.13
+48.0%
√(22.5 × EPS × BVPS)
EPS=41.18, BVPS=1215.25
P/E Fair Value
¥823.60
+14.9%
EPS × 20x (sector P/E)
EPS=41.18, Sector P/E=20x
EV/EBITDA
¥433.07
-39.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=578.76M
Dividend Discount (DDM)
¥535.71
-25.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.02, r=10%, g=2%
Book Value (P/B)
¥86.80
-87.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1215.25, ROE=3.5%, g=3%, r=10%
Reverse DCF
¥717.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 0%
Margin of Safety
¥664.14
-7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=885.52, 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.