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¥32.20Fair value¥230.91Bull¥455.92
FairClose
52-week traded range
52W low ¥196.0052W high ¥288.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SANIX HOLDINGS INCORPORATED closed at ¥253.00, 9.6% above the consensus fair value of ¥230.91 drawn from 7 valuation models.
Financial DNA score 21/100 — Weak. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥165.31
-34.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥213.64
-15.6%
√(22.5 × EPS × BVPS)
EPS=8.82, BVPS=230 · outside Graham range (P/E 28.7, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥176.40
-30.3%
EPS × 20x (sector P/E)
EPS=8.82, Sector P/E=20x
EV/EBITDA
¥455.92
+80.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.15B
Book Value (P/B)
¥32.20
-87.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=230, ROE=4%, g=3%, r=10%
Reverse DCF
¥253.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 0%
Margin of Safety
¥138.84
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=185.12, 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.