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¥197.95Fair value¥4,077.30Bull¥6,861.19
FairClose
52-week traded range
52W low ¥2,073.0052W high ¥2,920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SATO CORPORATION closed at ¥2,613.00, 35.9% below the consensus fair value of ¥4,077.30 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,650.48
+78.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥3,050.45
+16.7%
√(22.5 × EPS × BVPS)
EPS=156.69, BVPS=2639.39
P/E Fair Value
¥3,133.80
+19.9%
EPS × 20x (sector P/E)
EPS=156.69, Sector P/E=20x
Peter Lynch (PEG)
¥1,190.84
-54.4%
EPS × Growth% (PEG = 1 is fair)
EPS=156.69, g=7.6%
EV/EBITDA
¥6,861.19
+162.6%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=17.01B
Dividend Discount (DDM)
¥3,409.05
+30.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.04, r=10%, g=7.6%
Book Value (P/B)
¥197.95
-92.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2639.39, ROE=6.3%, g=6%, r=10%
Reverse DCF
¥2,613.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 7.6%
Margin of Safety
¥2,708.68
+3.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3611.58, 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.