SMN Corporation
TSE Standard
¥364.00
-0.55%
Delayed · cached 15 min
Fair value analysis
6185
SMN Corporation
¥364.00
Close used for this calculation
¥591.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
¥591.48
Below FV▲ +62.5% against the close used
Model range ¥318.02 – ¥1,477.70
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¥318.02Fair value¥591.48Bull¥1,477.70
FairClose
52-week traded range
52W low ¥360.0052W high ¥514.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SMN Corporation closed at ¥364.00, 38.5% below the consensus fair value of ¥591.48 drawn from 7 valuation models.
Financial DNA score 61/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,477.70
+306.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥448.81
+23.3%
√(22.5 × EPS × BVPS)
EPS=29.76, BVPS=300.83
P/E Fair Value
¥595.20
+63.5%
EPS × 20x (sector P/E)
EPS=29.76, Sector P/E=20x
EV/EBITDA
¥737.15
+102.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.08B
Book Value (P/B)
¥318.02
-12.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=300.83, ROE=10.4%, g=3%, r=10%
Reverse DCF
¥364.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 0%
Margin of Safety
¥630.43
+73.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=840.57, 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.