SEIRYO ELECTRIC CORPORATION

4341 TSE Industrials Services
TSE Standard
¥916.00
-0.43%
Delayed · cached 15 min

Fair value analysis

4341
SEIRYO ELECTRIC CORPORATION
IndustrialsServices
¥916.00
Close used for this calculation
¥1,565.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns13/25
Balance Sheet13/25
Efficiency23/25
Growth16/25
Good
Quality radar
60Prof.11/25Ret.13/25Eff.23/25B.Sht13/25Growth16/25

Consensus fair value

¥1,565.15
Below FV
▲ +70.9% against the close used
Model range ¥393.96 – ¥2,202.13
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.

Educational data only. Not a recommendation to buy, sell or hold any security.