SANSO ELECTRIC CO.,LTD.

6518 TSE Technology Electric Appliances
TSE Standard
¥1,632.00
-2.10%
Delayed · cached 15 min

Fair value analysis

6518
SANSO ELECTRIC CO.,LTD.
TechnologyElectric Appliances
¥1,632.00
Close used for this calculation
¥2,679.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability10/25
Returns13/25
Balance Sheet18/25
Efficiency18/25
Growth17/25
Good
Quality radar
59Prof.10/25Ret.13/25Eff.18/25B.Sht18/25Growth17/25

Consensus fair value

¥2,679.93
Below FV
▲ +64.2% against the close used
Model range ¥318.36 – ¥3,451.68
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¥318.36Fair value¥2,679.93Bull¥3,451.68
FairClose
52-week traded range
52W low ¥932.0052W high ¥2,600.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SANSO ELECTRIC CO.,LTD. closed at ¥1,632.00, 39.1% below the consensus fair value of ¥2,679.93 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,006.28
+84.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,781.61
+70.4%
√(22.5 × EPS × BVPS)
EPS=124.32, BVPS=2766.1
P/E Fair Value
¥2,486.40
+52.4%
EPS × 20x (sector P/E)
EPS=124.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,300.39
-20.3%
EPS × Growth% (PEG = 1 is fair)
EPS=124.32, g=10.5%
EV/EBITDA
¥3,451.68
+111.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.67B
Dividend Discount (DDM)
¥318.36
-80.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.97, r=10%, g=2%
Book Value (P/B)
¥632.25
-61.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2766.1, ROE=4.6%, g=3%, r=10%
Reverse DCF
¥1,632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: -10.5%
Margin of Safety
¥2,068.57
+26.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2758.1, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.