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¥2,419.05Fair value¥4,703.77Bull¥7,216.50
FairClose
52-week traded range
52W low ¥2,167.0052W high ¥2,701.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAKATA INX CORPORATION closed at ¥2,540.00, 46.0% below the consensus fair value of ¥4,703.77 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,055.45
+59.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,578.39
+40.9%
√(22.5 × EPS × BVPS)
EPS=235.26, BVPS=2419.05
P/E Fair Value
¥4,705.20
+85.2%
EPS × 20x (sector P/E)
EPS=235.26, Sector P/E=20x
Peter Lynch (PEG)
¥5,613.30
+121.0%
EPS × Growth% (PEG = 1 is fair)
EPS=235.26, g=23.9%
EV/EBITDA
¥7,216.50
+184.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=21.28B
Dividend Discount (DDM)
¥5,129.78
+102.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95, r=10%, g=8%
Book Value (P/B)
¥2,419.05
-4.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2419.05, ROE=10%, g=6%, r=10%
Reverse DCF
¥2,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 23.9%
Margin of Safety
¥3,084.76
+21.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4113.01, 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.