santec Holdings Corporation

6777 TSE Technology Electric Appliances
TSE Standard
¥19,020.00
-4.33%
Delayed · cached 15 min

Fair value analysis

6777
santec Holdings Corporation
TechnologyElectric Appliances
¥19,020.00
Close used for this calculation
¥12,518.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability25/25
Returns12/25
Balance Sheet21/25
Efficiency9/25
Growth15/25
Strong
Quality radar
67Prof.25/25Ret.12/25Eff.9/25B.Sht21/25Growth15/25

Consensus fair value

¥12,518.62
Above FV
▼ -34.2% against the close used
Model range ¥5,890.82 – ¥19,558.50
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¥5,890.82Fair value¥12,518.62Bull¥19,558.50
FairClose
52-week traded range
52W low ¥7,460.0052W high ¥33,000.00

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

Valuation summary

Trading above the consensus fair value

santec Holdings Corporation closed at ¥19,020.00, 51.9% above the consensus fair value of ¥12,518.62 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 29.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,067.29
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,890.82
-69.0%
√(22.5 × EPS × BVPS)
EPS=651.95, BVPS=2365.67 · outside Graham range (P/E 29.2, P/B 8) — asset-light, treat as a rough floor
P/E Fair Value
¥13,039.00
-31.4%
EPS × 20x (sector P/E)
EPS=651.95, Sector P/E=20x
Peter Lynch (PEG)
¥19,558.50
+2.8%
EPS × Growth% (PEG = 1 is fair)
EPS=651.95, g=30%
EV/EBITDA
¥16,608.26
-12.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.97B
Dividend Discount (DDM)
¥11,297.88
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=209.22, r=10%, g=8%
Book Value (P/B)
¥14,844.59
-22.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2365.67, ROE=31.1%, g=6%, r=10%
Reverse DCF
¥19,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 46.9%
Margin of Safety
¥7,499.28
-60.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9999.04, 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.