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¥953.61Fair value¥2,000.21Bull¥2,580.80
FairClose
52-week traded range
52W low ¥1,629.0052W high ¥3,580.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SUZUDEN CORPORATION closed at ¥3,470.00, 73.5% above the consensus fair value of ¥2,000.21 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,136.25
-38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,957.22
-43.6%
√(22.5 × EPS × BVPS)
EPS=129.04, BVPS=1319.39 · outside Graham range (P/E 26.9, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,580.80
-25.6%
EPS × 20x (sector P/E)
EPS=129.04, Sector P/E=20x
Peter Lynch (PEG)
¥953.61
-72.5%
EPS × Growth% (PEG = 1 is fair)
EPS=129.04, g=7.4%
EV/EBITDA
¥1,646.52
-52.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.3B
Dividend Discount (DDM)
¥1,420.18
-59.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=111.39, r=10%, g=2%
Book Value (P/B)
¥1,262.85
-63.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1319.39, ROE=9.7%, g=3%, r=10%
Reverse DCF
¥3,470.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -7.4%
Margin of Safety
¥1,668.57
-51.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2224.76, 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.