SANYO INDUSTRIES,LTD.
TSE Standard
¥4,440.00
+0.00%
Delayed · cached 15 min
Fair value analysis
5958
SANYO INDUSTRIES,LTD.
¥4,440.00
Close used for this calculation
¥9,629.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
¥9,629.55
Below FV▲ +116.9% against the close used
Model range ¥1,295.00 – ¥14,115.66
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¥1,295.00Fair value¥9,629.55Bull¥14,115.66
FairClose
52-week traded range
52W low ¥3,990.0052W high ¥5,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANYO INDUSTRIES,LTD. closed at ¥4,440.00, 53.9% below the consensus fair value of ¥9,629.55 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,521.57
+114.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,937.00
+101.3%
√(22.5 × EPS × BVPS)
EPS=479.7, BVPS=7400
P/E Fair Value
¥9,594.00
+116.1%
EPS × 20x (sector P/E)
EPS=479.7, Sector P/E=20x
Peter Lynch (PEG)
¥8,375.56
+88.6%
EPS × Growth% (PEG = 1 is fair)
EPS=479.7, g=17.5%
EV/EBITDA
¥14,115.66
+217.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.32B
Dividend Discount (DDM)
¥11,868.12
+167.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=219.78, r=10%, g=8%
Book Value (P/B)
¥1,295.00
-70.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7400, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥4,440.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 17.5%
Margin of Safety
¥7,013.14
+58.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9350.86, 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.