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¥297.20Fair value¥1,842.13Bull¥2,559.89
FairClose
52-week traded range
52W low ¥676.0052W high ¥940.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEIWA ELECTRIC MFG. CO.,LTD. closed at ¥743.00, 59.7% below the consensus fair value of ¥1,842.13 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,559.89
+244.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,783.07
+140.0%
√(22.5 × EPS × BVPS)
EPS=95.09, BVPS=1486
P/E Fair Value
¥1,901.80
+156.0%
EPS × 20x (sector P/E)
EPS=95.09, Sector P/E=20x
Peter Lynch (PEG)
¥750.26
+1.0%
EPS × Growth% (PEG = 1 is fair)
EPS=95.09, g=7.9%
EV/EBITDA
¥2,128.95
+186.5%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=2.19B
Dividend Discount (DDM)
¥1,021.97
+37.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.99, r=10%, g=7.9%
Book Value (P/B)
¥297.20
-60.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1486, ROE=6.8%, g=6%, r=10%
Reverse DCF
¥743.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 7.9%
Margin of Safety
¥1,561.19
+110.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2081.59, 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.