SOUGOU SHOUKEN CO.,LTD.

7850 TSE Consumer Discretionary Other Products
TSE Standard
¥801.00
-1.23%
Delayed · cached 15 min

Fair value analysis

7850
SOUGOU SHOUKEN CO.,LTD.
Consumer DiscretionaryOther Products
¥801.00
Close used for this calculation
¥2,095.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability11/25
Returns18/25
Balance Sheet9/25
Efficiency25/25
Growth16/25
Good
Quality radar
63Prof.11/25Ret.18/25Eff.25/25B.Sht9/25Growth16/25

Consensus fair value

¥2,095.13
Below FV
▲ +161.6% against the close used
Model range ¥606.38 – ¥2,989.78
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¥606.38Fair value¥2,095.13Bull¥2,989.78
FairClose
52-week traded range
52W low ¥801.0052W high ¥898.00

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

Valuation summary

Trading below the consensus fair value

SOUGOU SHOUKEN CO.,LTD. closed at ¥801.00, 61.8% below the consensus fair value of ¥2,095.13 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 7.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,989.78
+273.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,579.35
+97.2%
√(22.5 × EPS × BVPS)
EPS=106.57, BVPS=1040.26
P/E Fair Value
¥2,131.40
+166.1%
EPS × 20x (sector P/E)
EPS=106.57, Sector P/E=20x
Peter Lynch (PEG)
¥606.38
-24.3%
EPS × Growth% (PEG = 1 is fair)
EPS=106.57, g=5.7%
EV/EBITDA
¥2,480.54
+209.7%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=701.91M
Dividend Discount (DDM)
¥736.58
-8.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.04, r=10%, g=5.7%
Book Value (P/B)
¥1,209.21
+51.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1040.26, ROE=10.7%, g=5.7%, r=10%
Reverse DCF
¥801.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.4% | Historical: 5.7%
Margin of Safety
¥1,675.13
+109.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2233.51, 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.