SANRIN CO.,LTD.

7486 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥798.00
+1.92%
Delayed · cached 15 min

Fair value analysis

7486
SANRIN CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥798.00
Close used for this calculation
¥794.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability6/25
Returns10/25
Balance Sheet13/25
Efficiency18/25
Growth6/25
Average
Quality radar
47Prof.6/25Ret.10/25Eff.18/25B.Sht13/25Growth6/25

Consensus fair value

¥794.30
Near FV
▼ -0.5% against the close used
Model range ¥45.69 – ¥1,296.00
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¥45.69Fair value¥794.30Bull¥1,296.00
FairClose
52-week traded range
52W low ¥688.0052W high ¥929.00

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

Valuation summary

Trading close to the consensus fair value

SANRIN CO.,LTD. closed at ¥798.00, 0.5% above the consensus fair value of ¥794.30 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 19.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥771.44
-3.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,296.00
+62.4%
√(22.5 × EPS × BVPS)
EPS=41.16, BVPS=1813.64
P/E Fair Value
¥823.20
+3.2%
EPS × 20x (sector P/E)
EPS=41.16, Sector P/E=20x
Peter Lynch (PEG)
¥45.69
-94.3%
EPS × Growth% (PEG = 1 is fair)
EPS=41.16, g=1.1%
EV/EBITDA
¥960.84
+20.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.51B
Dividend Discount (DDM)
¥306.25
-61.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.02, r=10%, g=2%
Book Value (P/B)
¥426.20
-46.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1813.64, ROE=2.4%, g=3%, r=10%
Reverse DCF
¥798.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: -1.1%
Margin of Safety
¥722.66
-9.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=963.55, 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.