Shirai Electronics Industrial Co.,Ltd.

6658 TSE Technology Electric Appliances
TSE Standard
¥447.00
+0.22%
Delayed · cached 15 min

Fair value analysis

6658
Shirai Electronics Industrial Co.,Ltd.
TechnologyElectric Appliances
¥447.00
Close used for this calculation
¥1,456.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability6/25
Returns18/25
Balance Sheet16/25
Efficiency25/25
Growth14/25
Strong
Quality radar
65Prof.6/25Ret.18/25Eff.25/25B.Sht16/25Growth14/25

Consensus fair value

¥1,456.67
Below FV
▲ +225.9% against the close used
Model range ¥87.47 – ¥1,847.29
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¥87.47Fair value¥1,456.67Bull¥1,847.29
FairClose
52-week traded range
52W low ¥418.0052W high ¥845.00

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

Valuation summary

Trading below the consensus fair value

Shirai Electronics Industrial Co.,Ltd. closed at ¥447.00, 69.3% below the consensus fair value of ¥1,456.67 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 5.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,705.79
+281.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,200.91
+168.7%
√(22.5 × EPS × BVPS)
EPS=87.47, BVPS=732.79
P/E Fair Value
¥1,749.40
+291.4%
EPS × 20x (sector P/E)
EPS=87.47, Sector P/E=20x
Peter Lynch (PEG)
¥87.47
-80.4%
EPS × Growth% (PEG = 1 is fair)
EPS=87.47, g=1%
EV/EBITDA
¥1,847.29
+313.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.92B
Dividend Discount (DDM)
¥446.25
-0.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35, r=10%, g=2%
Book Value (P/B)
¥994.50
+122.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=732.79, ROE=12.5%, g=3%, r=10%
Reverse DCF
¥447.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -1%
Margin of Safety
¥1,164.03
+160.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1552.03, 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.