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¥762.19Fair value¥1,544.12Bull¥2,507.45
FairClose
52-week traded range
52W low ¥1,432.0052W high ¥1,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
S.T.CORPORATION closed at ¥1,516.00, 1.8% below the consensus fair value of ¥1,544.12 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 19.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,192.59
-21.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,675.68
+10.5%
√(22.5 × EPS × BVPS)
EPS=77.38, BVPS=1612.77
P/E Fair Value
¥1,547.60
+2.1%
EPS × 20x (sector P/E)
EPS=77.38, Sector P/E=20x
Peter Lynch (PEG)
¥762.19
-49.7%
EPS × Growth% (PEG = 1 is fair)
EPS=77.38, g=9.9%
EV/EBITDA
¥2,507.45
+65.4%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=3.53B
Dividend Discount (DDM)
¥2,374.06
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.96, r=10%, g=8%
Book Value (P/B)
¥790.26
-47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1612.77, ROE=4.9%, g=6%, r=10%
Reverse DCF
¥1,516.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 9.9%
Margin of Safety
¥1,103.97
-27.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1471.96, 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.