SK-Electronics CO.,LTD.

6677 TSE Technology Electric Appliances
TSE Standard
¥3,185.00
-1.24%
Delayed · cached 15 min

Fair value analysis

6677
SK-Electronics CO.,LTD.
TechnologyElectric Appliances
¥3,185.00
Close used for this calculation
¥6,558.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.15/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥6,558.38
Below FV
▲ +105.9% against the close used
Model range ¥415.30 – ¥12,403.23
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¥415.30Fair value¥6,558.38Bull¥12,403.23
FairClose
52-week traded range
52W low ¥2,681.0052W high ¥3,830.00

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

Valuation summary

Trading below the consensus fair value

SK-Electronics CO.,LTD. closed at ¥3,185.00, 51.4% below the consensus fair value of ¥6,558.38 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥415.30
-87.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,430.86
+39.1%
√(22.5 × EPS × BVPS)
EPS=263, BVPS=3317.71
P/E Fair Value
¥5,260.00
+65.1%
EPS × 20x (sector P/E)
EPS=263, Sector P/E=20x
Peter Lynch (PEG)
¥6,924.79
+117.4%
EPS × Growth% (PEG = 1 is fair)
EPS=263, g=26.3%
EV/EBITDA
¥12,403.23
+289.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.16B
Dividend Discount (DDM)
¥7,017.19
+120.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.95, r=10%, g=8%
Book Value (P/B)
¥1,824.74
-42.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3317.71, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥3,185.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 26.3%
Margin of Safety
¥2,526.54
-20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3368.72, 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.