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¥3,259.57Fair value¥5,888.97Bull¥8,394.90
FairClose
52-week traded range
52W low ¥2,013.0052W high ¥2,816.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sansei Technologies,Inc. closed at ¥2,636.00, 55.2% below the consensus fair value of ¥5,888.97 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,423.70
+143.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,224.44
+60.3%
√(22.5 × EPS × BVPS)
EPS=279.83, BVPS=2834.41
P/E Fair Value
¥5,596.60
+112.3%
EPS × 20x (sector P/E)
EPS=279.83, Sector P/E=20x
Peter Lynch (PEG)
¥8,394.90
+218.5%
EPS × Growth% (PEG = 1 is fair)
EPS=279.83, g=30%
EV/EBITDA
¥7,303.06
+177.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.2B
Dividend Discount (DDM)
¥4,853.93
+84.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.89, r=10%, g=8%
Book Value (P/B)
¥3,259.57
+23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2834.41, ROE=10.6%, g=6%, r=10%
Reverse DCF
¥2,636.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 37%
Margin of Safety
¥4,061.18
+54.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5414.91, 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.