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¥132.80Fair value¥3,383.60Bull¥4,764.07
FairClose
52-week traded range
52W low ¥1,625.0052W high ¥2,564.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Seibu Giken Co.,Ltd. closed at ¥1,911.00, 43.5% below the consensus fair value of ¥3,383.60 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. 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
¥132.80
-93.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,507.19
+31.2%
√(22.5 × EPS × BVPS)
EPS=172.51, BVPS=1619.49
P/E Fair Value
¥3,450.20
+80.5%
EPS × 20x (sector P/E)
EPS=172.51, Sector P/E=20x
Peter Lynch (PEG)
¥3,362.22
+75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=172.51, g=19.5%
EV/EBITDA
¥4,764.07
+149.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.51B
Dividend Discount (DDM)
¥3,776.90
+97.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.94, r=10%, g=8%
Book Value (P/B)
¥2,064.85
+8.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1619.49, ROE=11.1%, g=6%, r=10%
Reverse DCF
¥1,911.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 19.5%
Margin of Safety
¥1,522.55
-20.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2030.06, 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.