SANEI LTD.
TSE Standard
¥2,160.00
+0.00%
Delayed · cached 15 min
Fair value analysis
6230
SANEI LTD.
¥2,160.00
Close used for this calculation
¥4,246.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
¥4,246.17
Below FV▲ +96.6% against the close used
Model range ¥1,368.27 – ¥6,029.99
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¥1,368.27Fair value¥4,246.17Bull¥6,029.99
FairClose
52-week traded range
52W low ¥2,006.0052W high ¥2,314.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANEI LTD. closed at ¥2,160.00, 49.1% below the consensus fair value of ¥4,246.17 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,238.28
+96.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.1%, r=10%, tg=3%, n=10yr
Graham Number
¥4,465.70
+106.7%
√(22.5 × EPS × BVPS)
EPS=266.72, BVPS=3323.08
P/E Fair Value
¥5,334.40
+147.0%
EPS × 20x (sector P/E)
EPS=266.72, Sector P/E=20x
Peter Lynch (PEG)
¥1,368.27
-36.7%
EPS × Growth% (PEG = 1 is fair)
EPS=266.72, g=5.1%
EV/EBITDA
¥6,029.99
+179.2%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=2.47B
Dividend Discount (DDM)
¥1,487.45
-31.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.9, r=10%, g=5.1%
Book Value (P/B)
¥2,163.07
+0.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3323.08, ROE=8.3%, g=5.1%, r=10%
Reverse DCF
¥2,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 5.1%
Margin of Safety
¥3,509.60
+62.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4679.46, 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.