¥672.67
Above FV▼ -15.1% against the close used
Model range ¥37.52 – ¥889.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥37.52Fair value¥672.67Bull¥889.24
FairClose
52-week traded range
52W low ¥480.0052W high ¥793.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
SEED CO.,LTD. closed at ¥792.00, 17.7% above the consensus fair value of ¥672.67 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 21.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥703.22
-11.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥734.30
-7.3%
√(22.5 × EPS × BVPS)
EPS=37.52, BVPS=638.71 · outside Graham range (P/E 21.1, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥750.40
-5.3%
EPS × 20x (sector P/E)
EPS=37.52, Sector P/E=20x
Peter Lynch (PEG)
¥37.52
-95.3%
EPS × Growth% (PEG = 1 is fair)
EPS=37.52, g=1%
EV/EBITDA
¥889.24
+12.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.64B
Dividend Discount (DDM)
¥190.85
-75.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.97, r=10%, g=2%
Book Value (P/B)
¥282.86
-64.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=638.71, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥792.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: -1%
Margin of Safety
¥546.98
-30.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=729.31, 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.