Seibu Electric & Machinery Co.,Ltd.
TSE Standard
¥2,807.00
-1.65%
Delayed · cached 15 min
Fair value analysis
6144
Seibu Electric & Machinery Co.,Ltd.
¥2,807.00
Close used for this calculation
¥4,236.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Quality radar
Consensus fair value
¥4,236.94
Below FV▲ +50.9% against the close used
Model range ¥2,750.86 – ¥6,349.01
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¥2,750.86Fair value¥4,236.94Bull¥6,349.01
FairClose
52-week traded range
52W low ¥2,060.0052W high ¥3,370.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Seibu Electric & Machinery Co.,Ltd. closed at ¥2,807.00, 33.7% below the consensus fair value of ¥4,236.94 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,504.62
+24.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,432.00
+22.3%
√(22.5 × EPS × BVPS)
EPS=233.12, BVPS=2245.6
P/E Fair Value
¥4,662.40
+66.1%
EPS × 20x (sector P/E)
EPS=233.12, Sector P/E=20x
Peter Lynch (PEG)
¥3,729.92
+32.9%
EPS × Growth% (PEG = 1 is fair)
EPS=233.12, g=16%
EV/EBITDA
¥6,349.01
+126.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.34B
Dividend Discount (DDM)
¥4,532.18
+61.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.93, r=10%, g=8%
Book Value (P/B)
¥2,750.86
-2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2245.6, ROE=10.9%, g=6%, r=10%
Reverse DCF
¥2,807.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 16%
Margin of Safety
¥2,899.76
+3.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3866.34, 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.