Sportsfield Co.,Ltd.

7080 TSE Industrials Services
TSE Growth
¥855.00
-0.58%
Delayed · cached 15 min

Fair value analysis

7080
Sportsfield Co.,Ltd.
IndustrialsServices
¥855.00
Close used for this calculation
¥1,698.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability10/25
Returns25/25
Balance Sheet18/25
Efficiency23/25
Growth11/25
Strong
Quality radar
76Prof.10/25Ret.25/25Eff.23/25B.Sht18/25Growth11/25

Consensus fair value

¥1,698.28
Below FV
▲ +98.6% against the close used
Model range ¥268.17 – ¥2,145.60
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.

Educational data only. Not a recommendation to buy, sell or hold any security.