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¥268.17Fair value¥1,698.28Bull¥2,145.60
FairClose
52-week traded range
52W low ¥765.0052W high ¥968.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sportsfield Co.,Ltd. closed at ¥855.00, 49.7% below the consensus fair value of ¥1,698.28 drawn from 8 valuation models.
Financial DNA score 76/100 — Strong. P/E of 8.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,113.89
+147.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥894.38
+4.6%
√(22.5 × EPS × BVPS)
EPS=107.28, BVPS=331.4
P/E Fair Value
¥2,145.60
+150.9%
EPS × 20x (sector P/E)
EPS=107.28, Sector P/E=20x
EV/EBITDA
¥1,492.48
+74.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.12B
Dividend Discount (DDM)
¥268.17
-68.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.03, r=10%, g=2%
Book Value (P/B)
¥1,628.57
+90.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=331.4, ROE=37.4%, g=3%, r=10%
Reverse DCF
¥855.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.5% | Historical: 0%
Margin of Safety
¥1,288.47
+50.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1717.96, 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.