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¥393.96Fair value¥1,565.15Bull¥2,202.13
FairClose
52-week traded range
52W low ¥774.0052W high ¥1,028.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEIRYO ELECTRIC CORPORATION closed at ¥916.00, 41.5% below the consensus fair value of ¥1,565.15 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,202.13
+140.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,644.71
+79.6%
√(22.5 × EPS × BVPS)
EPS=73.5, BVPS=1635.71
P/E Fair Value
¥1,470.00
+60.5%
EPS × 20x (sector P/E)
EPS=73.5, Sector P/E=20x
Peter Lynch (PEG)
¥393.96
-57.0%
EPS × Growth% (PEG = 1 is fair)
EPS=73.5, g=5.4%
EV/EBITDA
¥1,871.68
+104.3%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=561M
Dividend Discount (DDM)
¥748.78
-18.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.98, r=10%, g=5.4%
Book Value (P/B)
¥727.89
-20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1635.71, ROE=4.5%, g=5.4%, r=10%
Reverse DCF
¥916.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 5.4%
Margin of Safety
¥1,329.21
+45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1772.28, 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.