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¥518.57Fair value¥2,303.11Bull¥3,112.94
FairClose
52-week traded range
52W low ¥2,016.0052W high ¥2,978.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Sekisui Jushi Corporation closed at ¥2,871.00, 24.7% above the consensus fair value of ¥2,303.11 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 22.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,292.25
-20.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,112.94
+8.4%
√(22.5 × EPS × BVPS)
EPS=130.51, BVPS=3300
P/E Fair Value
¥2,610.20
-9.1%
EPS × 20x (sector P/E)
EPS=130.51, Sector P/E=20x
Peter Lynch (PEG)
¥1,974.62
-31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=130.51, g=15.1%
EV/EBITDA
¥2,240.04
-22.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.23B
Dividend Discount (DDM)
¥918.79
-68.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.06, r=10%, g=2%
Book Value (P/B)
¥518.57
-81.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3300, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥2,871.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: -15.1%
Margin of Safety
¥2,003.85
-30.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2671.8, 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.