Sintokogio,Ltd.
TSE Prime
¥1,155.00
+0.35%
Delayed · cached 15 min
Fair value analysis
6339
Sintokogio,Ltd.
¥1,155.00
Close used for this calculation
¥561.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
¥561.07
Above FV▼ -51.4% against the close used
Model range ¥129.25 – ¥1,168.03
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¥129.25Fair value¥561.07Bull¥1,168.03
FairClose
52-week traded range
52W low ¥912.0052W high ¥1,289.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Sintokogio,Ltd. closed at ¥1,155.00, 105.9% above the consensus fair value of ¥561.07 drawn from 3 valuation models.
Financial DNA score 35/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥129.25
-88.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,168.03
+1.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11B
Dividend Discount (DDM)
¥561.07
-51.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.01, r=10%, g=2%
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.