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¥1,146.82Fair value¥9,107.60Bull¥18,365.12
FairClose
52-week traded range
52W low ¥3,750.0052W high ¥5,620.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CK SAN-ETSU Co.,Ltd. closed at ¥4,810.00, 47.2% below the consensus fair value of ¥9,107.60 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,100.34
+68.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥8,060.00
+67.6%
√(22.5 × EPS × BVPS)
EPS=432.19, BVPS=6680.56
P/E Fair Value
¥8,643.80
+79.7%
EPS × 20x (sector P/E)
EPS=432.19, Sector P/E=20x
Peter Lynch (PEG)
¥1,944.86
-59.6%
EPS × Growth% (PEG = 1 is fair)
EPS=432.19, g=4.5%
EV/EBITDA
¥18,365.12
+281.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.56B
Dividend Discount (DDM)
¥1,146.82
-76.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.95, r=10%, g=2%
Book Value (P/B)
¥3,531.15
-26.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6680.56, ROE=6.7%, g=3%, r=10%
Reverse DCF
¥4,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: -4.5%
Margin of Safety
¥6,201.04
+28.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8268.05, 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.