SAKURASAKU PLUS,Co.,Ltd.

7097 TSE Industrials Services
TSE Growth
¥2,703.00
-1.46%
Delayed · cached 15 min

Fair value analysis

7097
SAKURASAKU PLUS,Co.,Ltd.
IndustrialsServices
¥2,703.00
Close used for this calculation
¥4,805.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability10/25
Returns15/25
Balance Sheet13/25
Efficiency11/25
Growth14/25
Average
Quality radar
49Prof.10/25Ret.15/25Eff.11/25B.Sht13/25Growth14/25

Consensus fair value

¥4,805.45
Below FV
▲ +77.8% against the close used
Model range ¥1,485.67 – ¥9,368.55
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¥1,485.67Fair value¥4,805.45Bull¥9,368.55
FairClose
52-week traded range
52W low ¥2,396.0052W high ¥3,275.00

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

Valuation summary

Trading below the consensus fair value

SAKURASAKU PLUS,Co.,Ltd. closed at ¥2,703.00, 43.8% below the consensus fair value of ¥4,805.45 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 19.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,368.55
+246.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,045.09
-24.3%
√(22.5 × EPS × BVPS)
EPS=140.29, BVPS=1325 · outside Graham range (P/E 19.3, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,805.80
+3.8%
EPS × 20x (sector P/E)
EPS=140.29, Sector P/E=20x
Peter Lynch (PEG)
¥1,485.67
-45.0%
EPS × Growth% (PEG = 1 is fair)
EPS=140.29, g=10.6%
EV/EBITDA
¥3,224.83
+19.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.71B
Book Value (P/B)
¥1,514.29
-44.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1325, ROE=11%, g=3%, r=10%
Reverse DCF
¥2,703.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: -10.6%
Margin of Safety
¥3,554.86
+31.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4739.81, 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.