Shindengen Electric Manufacturing Co.,Ltd.
TSE Prime
¥2,864.00
-3.08%
Delayed · cached 15 min
Fair value analysis
6844
Shindengen Electric Manufacturing Co.,Ltd.
¥2,864.00
Close used for this calculation
¥5,660.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
¥5,660.68
Below FV▲ +97.6% against the close used
Model range ¥581.94 – ¥10,980.00
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¥581.94Fair value¥5,660.68Bull¥10,980.00
FairClose
52-week traded range
52W low ¥2,864.0052W high ¥4,180.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Shindengen Electric Manufacturing Co.,Ltd. closed at ¥2,864.00, 49.4% below the consensus fair value of ¥5,660.68 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 5.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,743.15
-39.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥9,404.46
+228.4%
√(22.5 × EPS × BVPS)
EPS=549, BVPS=7160
P/E Fair Value
¥10,980.00
+283.4%
EPS × 20x (sector P/E)
EPS=549, Sector P/E=20x
Peter Lynch (PEG)
¥581.94
-79.7%
EPS × Growth% (PEG = 1 is fair)
EPS=549, g=1.1%
EV/EBITDA
¥4,926.92
+72.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.43B
Dividend Discount (DDM)
¥1,274.41
-55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.95, r=10%, g=2%
Book Value (P/B)
¥5,318.86
+85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7160, ROE=8.2%, g=3%, r=10%
Reverse DCF
¥2,864.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -1.1%
Margin of Safety
¥5,531.90
+93.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7375.87, 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.