Synchro Food Co.,Ltd.

3963 TSE Technology Information & Communication
TSE Prime
¥324.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3963
Synchro Food Co.,Ltd.
TechnologyInformation & Communication
¥324.00
Close used for this calculation
¥172.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability8/25
Returns6/25
Balance Sheet12/25
Efficiency11/25
Growth8/25
Average
Quality radar
37Prof.8/25Ret.6/25Eff.11/25B.Sht12/25Growth8/25

Consensus fair value

¥172.54
Above FV
▼ -46.7% against the close used
Model range ¥53.72 – ¥192.20
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¥53.72Fair value¥172.54Bull¥192.20
FairClose
52-week traded range
52W low ¥277.0052W high ¥732.00

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

Valuation summary

Trading above the consensus fair value

Synchro Food Co.,Ltd. closed at ¥324.00, 87.8% above the consensus fair value of ¥172.54 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 33.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥180.12
-44.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥191.52
-40.9%
√(22.5 × EPS × BVPS)
EPS=9.61, BVPS=169.63 · outside Graham range (P/E 33.7, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥192.20
-40.7%
EPS × 20x (sector P/E)
EPS=9.61, Sector P/E=20x
Peter Lynch (PEG)
¥53.72
-83.4%
EPS × Growth% (PEG = 1 is fair)
EPS=9.61, g=5.6%
EV/EBITDA
¥130.45
-59.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=680.6M
Dividend Discount (DDM)
¥191.27
-41.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15, r=10%, g=2%
Book Value (P/B)
¥58.16
-82.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=169.63, ROE=5.4%, g=3%, r=10%
Reverse DCF
¥324.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: -5.6%
Margin of Safety
¥140.96
-56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=187.95, 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.