SHINAGAWA REFRA CO.,LTD.

5351 TSE Materials Glass and Ceramics Products
TSE Prime
¥2,015.00
+0.40%
Delayed · cached 15 min

Fair value analysis

5351
SHINAGAWA REFRA CO.,LTD.
MaterialsGlass and Ceramics Products
¥2,015.00
Close used for this calculation
¥4,296.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability21/25
Returns25/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
84Prof.21/25Ret.25/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥4,296.52
Below FV
▲ +113.2% against the close used
Model range ¥1,862.54 – ¥17,143.50
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¥1,862.54Fair value¥4,296.52Bull¥17,143.50
FairClose
52-week traded range
52W low ¥1,809.0052W high ¥2,503.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SHINAGAWA REFRA CO.,LTD. closed at ¥2,015.00, 53.1% below the consensus fair value of ¥4,296.52 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 3.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,862.54
-7.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,488.69
+172.4%
√(22.5 × EPS × BVPS)
EPS=571.45, BVPS=2343.02
P/E Fair Value
¥11,429.00
+467.2%
EPS × 20x (sector P/E)
EPS=571.45, Sector P/E=20x
Peter Lynch (PEG)
¥17,143.50
+750.8%
EPS × Growth% (PEG = 1 is fair)
EPS=571.45, g=30%
EV/EBITDA
¥7,327.67
+263.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.74B
Dividend Discount (DDM)
¥4,863.81
+141.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.07, r=10%, g=8%
Book Value (P/B)
¥12,066.57
+498.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2343.02, ROE=26.6%, g=6%, r=10%
Reverse DCF
¥2,015.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 48.9%
Margin of Safety
¥4,695.06
+133.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6260.08, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.