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.