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¥2,541.19Fair value¥4,551.83Bull¥5,950.77
FairClose
52-week traded range
52W low ¥1,529.5052W high ¥3,010.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANKYO CO.,LTD. closed at ¥2,055.00, 54.9% below the consensus fair value of ¥4,551.83 drawn from 9 valuation models.
Financial DNA score 89/100 — Exceptional. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,518.63
+119.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,541.19
+23.7%
√(22.5 × EPS × BVPS)
EPS=227.65, BVPS=1260.74
P/E Fair Value
¥4,553.00
+121.6%
EPS × 20x (sector P/E)
EPS=227.65, Sector P/E=20x
Peter Lynch (PEG)
¥5,950.77
+189.6%
EPS × Growth% (PEG = 1 is fair)
EPS=227.65, g=26.1%
EV/EBITDA
¥5,742.23
+179.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=65.52B
Dividend Discount (DDM)
¥4,860.49
+136.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.01, r=10%, g=8%
Book Value (P/B)
¥3,656.13
+77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1260.74, ROE=17.6%, g=6%, r=10%
Reverse DCF
¥2,055.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 26.1%
Margin of Safety
¥2,903.21
+41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3870.94, 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.