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¥2,363.58Fair value¥3,449.17Bull¥4,404.75
FairClose
52-week traded range
52W low ¥1,455.0052W high ¥1,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHOWA SYSTEM ENGINEERING CORPORATION closed at ¥1,590.00, 53.9% below the consensus fair value of ¥3,449.17 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,564.49
+124.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,363.58
+48.7%
√(22.5 × EPS × BVPS)
EPS=179.58, BVPS=1382.61
P/E Fair Value
¥3,591.60
+125.9%
EPS × 20x (sector P/E)
EPS=179.58, Sector P/E=20x
Peter Lynch (PEG)
¥2,928.95
+84.2%
EPS × Growth% (PEG = 1 is fair)
EPS=179.58, g=16.3%
EV/EBITDA
¥4,404.75
+177.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.05B
Dividend Discount (DDM)
¥3,563.19
+124.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.99, r=10%, g=8%
Book Value (P/B)
¥2,661.52
+67.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1382.61, ROE=13.7%, g=6%, r=10%
Reverse DCF
¥1,590.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 16.3%
Margin of Safety
¥2,379.92
+49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3173.22, 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.