Sansan,Inc.

4443 TSE Technology Information & Communication
TSE Prime
¥1,961.00
-0.76%
Delayed · cached 15 min

Fair value analysis

4443
Sansan,Inc.
TechnologyInformation & Communication
¥1,961.00
Close used for this calculation
¥1,239.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability21/25
Returns12/25
Balance Sheet11/25
Efficiency8/25
Growth12/25
Good
Quality radar
52Prof.21/25Ret.12/25Eff.8/25B.Sht11/25Growth12/25

Consensus fair value

¥1,239.57
Above FV
▼ -36.8% against the close used
Model range ¥437.17 – ¥1,607.40
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¥437.17Fair value¥1,239.57Bull¥1,607.40
FairClose
52-week traded range
52W low ¥1,023.0052W high ¥2,315.00

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

Valuation summary

Trading above the consensus fair value

Sansan,Inc. closed at ¥1,961.00, 58.2% above the consensus fair value of ¥1,239.57 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 36.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,481.04
-24.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥437.17
-77.7%
√(22.5 × EPS × BVPS)
EPS=53.58, BVPS=158.53 · outside Graham range (P/E 36.6, P/B 12.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,071.60
-45.4%
EPS × 20x (sector P/E)
EPS=53.58, Sector P/E=20x
Peter Lynch (PEG)
¥1,607.40
-18.0%
EPS × Growth% (PEG = 1 is fair)
EPS=53.58, g=30%
EV/EBITDA
¥1,285.21
-34.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.09B
Book Value (P/B)
¥1,299.94
-33.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=158.53, ROE=38.8%, g=6%, r=10%
Reverse DCF
¥1,961.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 106.2%
Margin of Safety
¥747.45
-61.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=996.6, 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.