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¥902.33Fair value¥1,760.03Bull¥4,185.94
FairClose
52-week traded range
52W low ¥937.0052W high ¥1,128.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUN-LIFE HOLDING CO.,LTD. closed at ¥970.00, 44.9% below the consensus fair value of ¥1,760.03 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,008.92
+107.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,602.65
+65.2%
√(22.5 × EPS × BVPS)
EPS=101.21, BVPS=1127.91
P/E Fair Value
¥2,024.20
+108.7%
EPS × 20x (sector P/E)
EPS=101.21, Sector P/E=20x
Peter Lynch (PEG)
¥1,127.48
+16.2%
EPS × Growth% (PEG = 1 is fair)
EPS=101.21, g=11.1%
EV/EBITDA
¥4,185.94
+331.5%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=1.65B
Dividend Discount (DDM)
¥1,838.54
+89.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.05, r=10%, g=8%
Book Value (P/B)
¥902.33
-7.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1127.91, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 11.1%
Margin of Safety
¥1,408.94
+45.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1878.59, 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.