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¥398.53Fair value¥1,143.18Bull¥3,924.08
FairClose
52-week traded range
52W low ¥430.0052W high ¥693.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAKURAI LTD. closed at ¥500.00, 56.3% below the consensus fair value of ¥1,143.18 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,924.08
+684.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,547.54
+209.5%
√(22.5 × EPS × BVPS)
EPS=70.25, BVPS=1515.15
P/E Fair Value
¥1,405.00
+181.0%
EPS × 20x (sector P/E)
EPS=70.25, Sector P/E=20x
Peter Lynch (PEG)
¥422.20
-15.6%
EPS × Growth% (PEG = 1 is fair)
EPS=70.25, g=6%
EV/EBITDA
¥2,441.70
+388.3%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=716.73M
Dividend Discount (DDM)
¥398.53
-20.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15, r=10%, g=6%
Book Value (P/B)
¥712.12
+42.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1515.15, ROE=4.7%, g=6%, r=10%
Reverse DCF
¥500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 6%
Margin of Safety
¥1,719.15
+243.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2292.21, 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.