SEGA SAMMY HOLDINGS INC.
TSE Prime
¥3,194.00
+1.33%
Delayed · cached 15 min
Fair value analysis
6460
SEGA SAMMY HOLDINGS INC.
¥3,194.00
Close used for this calculation
¥1,810.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
¥1,810.45
Above FV▼ -43.3% against the close used
Model range ¥700.44 – ¥2,333.82
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¥700.44Fair value¥1,810.45Bull¥2,333.82
FairClose
52-week traded range
52W low ¥2,114.5052W high ¥3,214.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SEGA SAMMY HOLDINGS INC. closed at ¥3,194.00, 76.4% above the consensus fair value of ¥1,810.45 drawn from 3 valuation models.
Financial DNA score 28/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,760.84
-44.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥2,333.82
-26.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=63.3B
Dividend Discount (DDM)
¥700.44
-78.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.94, 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.