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¥1,050.57Fair value¥2,070.71Bull¥2,636.69
FairClose
52-week traded range
52W low ¥946.0052W high ¥1,268.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUS Co.,Ltd. closed at ¥1,106.00, 46.6% below the consensus fair value of ¥2,070.71 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,089.31
+88.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,050.57
-5.0%
√(22.5 × EPS × BVPS)
EPS=103.34, BVPS=474.68 · outside Graham range (P/E 10.7, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,066.80
+86.9%
EPS × 20x (sector P/E)
EPS=103.34, Sector P/E=20x
Peter Lynch (PEG)
¥2,018.23
+82.5%
EPS × Growth% (PEG = 1 is fair)
EPS=103.34, g=19.5%
EV/EBITDA
¥2,636.69
+138.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.3B
Dividend Discount (DDM)
¥2,430.77
+119.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.01, r=10%, g=8%
Book Value (P/B)
¥2,076.72
+87.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=474.68, ROE=23.5%, g=6%, r=10%
Reverse DCF
¥1,106.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 19.5%
Margin of Safety
¥1,301.67
+17.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1735.56, 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.