¥731.35
Near FV▼ -12.0% against the close used
Model range ¥103.58 – ¥811.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥103.58Fair value¥731.35Bull¥811.80
FairClose
52-week traded range
52W low ¥772.0052W high ¥945.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
SBI ARUHI Corporation closed at ¥831.00, 13.6% above the consensus fair value of ¥731.35 drawn from 8 valuation models.
Financial DNA score 35/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥760.76
-8.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥713.69
-14.1%
√(22.5 × EPS × BVPS)
EPS=40.59, BVPS=557.72 · outside Graham range (P/E 20.5, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥811.80
-2.3%
EPS × 20x (sector P/E)
EPS=40.59, Sector P/E=20x
Peter Lynch (PEG)
¥781.36
-6.0%
EPS × Growth% (PEG = 1 is fair)
EPS=40.59, g=19.3%
Dividend Discount (DDM)
¥509.63
-38.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.97, r=10%, g=2%
Book Value (P/B)
¥103.58
-87.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=557.72, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥831.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: -19.3%
Margin of Safety
¥571.56
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=762.08, 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.