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¥438.67Fair value¥848.53Bull¥3,232.89
FairClose
52-week traded range
52W low ¥658.0052W high ¥1,127.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Sanoh Industrial Co.,Ltd. closed at ¥771.00, 9.1% below the consensus fair value of ¥848.53 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥844.97
+9.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,128.38
+46.4%
√(22.5 × EPS × BVPS)
EPS=42.57, BVPS=1329.31
P/E Fair Value
¥851.40
+10.4%
EPS × 20x (sector P/E)
EPS=42.57, Sector P/E=20x
Peter Lynch (PEG)
¥462.31
-40.0%
EPS × Growth% (PEG = 1 is fair)
EPS=42.57, g=10.9%
EV/EBITDA
¥3,232.89
+319.3%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=11.05B
Dividend Discount (DDM)
¥1,511.31
+96.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.99, r=10%, g=8%
Book Value (P/B)
¥438.67
-43.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1329.31, ROE=3.3%, g=6%, r=10%
Reverse DCF
¥771.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 10.9%
Margin of Safety
¥706.19
-8.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.58, 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.