SHIZUKI ELECTRIC COMPANY INC.

6994 TSE Technology Electric Appliances
TSE Standard
¥1,144.00
-2.80%
Delayed · cached 15 min

Fair value analysis

6994
SHIZUKI ELECTRIC COMPANY INC.
TechnologyElectric Appliances
¥1,144.00
Close used for this calculation
¥1,879.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns11/25
Balance Sheet18/25
Efficiency18/25
Growth23/25
Strong
Quality radar
66Prof.19/25Ret.11/25Eff.18/25B.Sht18/25Growth23/25

Consensus fair value

¥1,879.48
Below FV
▲ +64.3% against the close used
Model range ¥551.93 – ¥2,582.56
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¥551.93Fair value¥1,879.48Bull¥2,582.56
FairClose
52-week traded range
52W low ¥495.0052W high ¥1,456.00

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

Valuation summary

Trading below the consensus fair value

SHIZUKI ELECTRIC COMPANY INC. closed at ¥1,144.00, 39.1% below the consensus fair value of ¥1,879.48 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,582.56
+125.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,334.13
+16.6%
√(22.5 × EPS × BVPS)
EPS=78.83, BVPS=1003.51
P/E Fair Value
¥1,576.60
+37.8%
EPS × 20x (sector P/E)
EPS=78.83, Sector P/E=20x
Peter Lynch (PEG)
¥1,609.71
+40.7%
EPS × Growth% (PEG = 1 is fair)
EPS=78.83, g=20.4%
EV/EBITDA
¥2,470.98
+116.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.97B
Dividend Discount (DDM)
¥1,297.30
+13.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.02, r=10%, g=8%
Book Value (P/B)
¥551.93
-51.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1003.51, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥1,144.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 20.4%
Margin of Safety
¥1,373.32
+20.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1831.1, 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.