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¥167.75Fair value¥1,045.84Bull¥2,069.26
FairClose
52-week traded range
52W low ¥563.0052W high ¥746.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANKO CO.,LTD. closed at ¥688.00, 34.2% below the consensus fair value of ¥1,045.84 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥620.36
-9.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,689.06
+145.5%
√(22.5 × EPS × BVPS)
EPS=68.19, BVPS=1859.46
P/E Fair Value
¥1,363.80
+98.2%
EPS × 20x (sector P/E)
EPS=68.19, Sector P/E=20x
Peter Lynch (PEG)
¥167.75
-75.6%
EPS × Growth% (PEG = 1 is fair)
EPS=68.19, g=2.5%
EV/EBITDA
¥2,069.26
+200.8%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=1.64B
Dividend Discount (DDM)
¥272.06
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.02, r=10%, g=2.5%
Book Value (P/B)
¥212.51
-69.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1859.46, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥688.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 2.5%
Margin of Safety
¥918.31
+33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1224.41, 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.