Sansha Electric Manufacturing Co.,Ltd.

6882 TSE Technology Electric Appliances
TSE Standard
¥1,110.00
-1.86%
Delayed · cached 15 min

Fair value analysis

6882
Sansha Electric Manufacturing Co.,Ltd.
Technology›Electric Appliances
¥1,110.00
Close used for this calculation
¥763.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability14/25
Returns9/25
Balance Sheet18/25
Efficiency9/25
Growth17/25
Good
Quality radar
50Prof.14/25Ret.9/25Eff.9/25B.Sht18/25Growth17/25

Consensus fair value

¥763.02
Above FV
▼ -31.3% against the close used
Model range ¥282.20 – ¥1,633.28
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¥282.20Fair value¥763.02Bull¥1,633.28
FairClose
52-week traded range
52W low ¥855.0052W high ¥1,508.00

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

Valuation summary

Trading above the consensus fair value

Sansha Electric Manufacturing Co.,Ltd. closed at ¥1,110.00, 45.5% above the consensus fair value of ¥763.02 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 38.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥536.97
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,101.26
-0.8%
√(22.5 × EPS × BVPS)
EPS=28.65, BVPS=1881.36 · outside Graham range (P/E 38.7, P/B 0.6) — asset-light, treat as a rough floor
P/E Fair Value
¥573.00
-48.4%
EPS × 20x (sector P/E)
EPS=28.65, Sector P/E=20x
Peter Lynch (PEG)
¥689.89
-37.8%
EPS × Growth% (PEG = 1 is fair)
EPS=28.65, g=24.1%
EV/EBITDA
¥1,633.28
+47.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.39B
Dividend Discount (DDM)
¥509.49
-54.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2%
Book Value (P/B)
¥282.20
-74.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1881.36, ROE=1.5%, g=3%, r=10%
Reverse DCF
¥1,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.1% | Historical: -24.1%
Margin of Safety
¥552.81
-50.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=737.08, 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.