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.