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¥635.49Fair value¥4,483.65Bull¥4,963.20
FairClose
52-week traded range
52W low ¥1,502.0052W high ¥4,055.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANWAYUKA INDUSTRY CORPORATION closed at ¥3,510.00, 21.7% below the consensus fair value of ¥4,483.65 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,651.15
+32.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,146.28
+18.1%
√(22.5 × EPS × BVPS)
EPS=248.16, BVPS=3078.95
P/E Fair Value
¥4,963.20
+41.4%
EPS × 20x (sector P/E)
EPS=248.16, Sector P/E=20x
Peter Lynch (PEG)
¥977.75
-72.1%
EPS × Growth% (PEG = 1 is fair)
EPS=248.16, g=3.9%
EV/EBITDA
¥4,940.03
+40.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.91B
Dividend Discount (DDM)
¥635.49
-81.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.84, r=10%, g=2%
Book Value (P/B)
¥2,375.19
-32.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3078.95, ROE=8.4%, g=3%, r=10%
Reverse DCF
¥3,510.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: -3.9%
Margin of Safety
¥3,440.16
-2.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4586.88, 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.