SEIWA CHUO HOLDINGS CORPORATION

7531 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,294.00
-0.46%
Delayed · cached 15 min

Fair value analysis

7531
SEIWA CHUO HOLDINGS CORPORATION
Consumer DiscretionaryWholesale Trade
¥1,294.00
Close used for this calculation
¥2,054.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability14/25
Returns11/25
Balance Sheet11/25
Efficiency18/25
Growth23/25
Good
Quality radar
54Prof.14/25Ret.11/25Eff.18/25B.Sht11/25Growth23/25

Consensus fair value

¥2,054.85
Below FV
▲ +58.8% against the close used
Model range ¥255.73 – ¥8,249.29
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¥255.73Fair value¥2,054.85Bull¥8,249.29
FairClose
52-week traded range
52W low ¥1,265.0052W high ¥1,690.00

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

Valuation summary

Trading below the consensus fair value

SEIWA CHUO HOLDINGS CORPORATION closed at ¥1,294.00, 37.0% below the consensus fair value of ¥2,054.85 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 14.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,249.29
+537.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,836.82
+119.2%
√(22.5 × EPS × BVPS)
EPS=88.45, BVPS=4043.75
P/E Fair Value
¥1,769.00
+36.7%
EPS × 20x (sector P/E)
EPS=88.45, Sector P/E=20x
Peter Lynch (PEG)
¥2,151.10
+66.2%
EPS × Growth% (PEG = 1 is fair)
EPS=88.45, g=24.3%
EV/EBITDA
¥2,144.78
+65.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=870.87M
Dividend Discount (DDM)
¥255.73
-80.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.06, r=10%, g=2%
Book Value (P/B)
¥889.63
-31.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4043.75, ROE=2.2%, g=3%, r=10%
Reverse DCF
¥1,294.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: -24.3%
Margin of Safety
¥3,213.78
+148.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4285.04, 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.