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¥1,231.28Fair value¥1,436.29Bull¥2,968.80
FairClose
52-week traded range
52W low ¥394.0052W high ¥769.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANSEI CO.,LTD. closed at ¥463.00, 67.8% below the consensus fair value of ¥1,436.29 drawn from 9 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,964.26
+324.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,231.28
+165.9%
√(22.5 × EPS × BVPS)
EPS=98.96, BVPS=680.88
P/E Fair Value
¥1,979.20
+327.5%
EPS × 20x (sector P/E)
EPS=98.96, Sector P/E=20x
Peter Lynch (PEG)
¥2,968.80
+541.2%
EPS × Growth% (PEG = 1 is fair)
EPS=98.96, g=30%
EV/EBITDA
¥2,575.55
+456.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
¥1,620.13
+249.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30, r=10%, g=8%
Book Value (P/B)
¥1,600.07
+245.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=680.88, ROE=15.4%, g=6%, r=10%
Reverse DCF
¥463.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 37.5%
Margin of Safety
¥1,293.69
+179.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1724.91, 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.