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¥237.10Fair value¥468.84Bull¥912.19
FairClose
52-week traded range
52W low ¥644.0052W high ¥818.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SEIKAGAKU CORPORATION closed at ¥644.00, 37.4% above the consensus fair value of ¥468.84 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 23.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥505.86
-21.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥912.19
+41.6%
√(22.5 × EPS × BVPS)
EPS=26.99, BVPS=1370.21
P/E Fair Value
¥539.80
-16.2%
EPS × 20x (sector P/E)
EPS=26.99, Sector P/E=20x
Peter Lynch (PEG)
¥559.77
-13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=26.99, g=20.7%
EV/EBITDA
¥237.10
-63.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.32B
Dividend Discount (DDM)
¥382.63
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=2%
Book Value (P/B)
¥274.04
-57.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1370.21, ROE=2%, g=3%, r=10%
Reverse DCF
¥644.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: -20.7%
Margin of Safety
¥489.46
-24.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=652.62, 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.