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¥1,695.42Fair value¥2,965.38Bull¥4,321.80
FairClose
52-week traded range
52W low ¥4,050.0052W high ¥11,120.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SUKEGAWA ELECTRIC CO.,LTD. closed at ¥4,975.00, 67.8% above the consensus fair value of ¥2,965.38 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 34.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,759.50
-44.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,695.42
-65.9%
√(22.5 × EPS × BVPS)
EPS=144.06, BVPS=886.81 · outside Graham range (P/E 34.5, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,881.20
-42.1%
EPS × 20x (sector P/E)
EPS=144.06, Sector P/E=20x
Peter Lynch (PEG)
¥4,321.80
-13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=144.06, g=30%
EV/EBITDA
¥4,005.77
-19.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.28B
Book Value (P/B)
¥2,527.41
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=886.81, ROE=17.4%, g=6%, r=10%
Reverse DCF
¥4,975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: 41.3%
Margin of Safety
¥1,834.03
-63.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2445.37, 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.