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¥54.31Fair value¥1,089.47Bull¥2,311.35
FairClose
52-week traded range
52W low ¥1,266.0052W high ¥1,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SEKI CO.,LTD. closed at ¥1,290.00, 18.4% above the consensus fair value of ¥1,089.47 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 21.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥54.31
-95.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,311.35
+79.2%
√(22.5 × EPS × BVPS)
EPS=60.74, BVPS=3909.09
P/E Fair Value
¥1,214.80
-5.8%
EPS × 20x (sector P/E)
EPS=60.74, Sector P/E=20x
Peter Lynch (PEG)
¥363.83
-71.8%
EPS × Growth% (PEG = 1 is fair)
EPS=60.74, g=6%
EV/EBITDA
¥993.07
-23.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=424.47M
Dividend Discount (DDM)
¥332.24
-74.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.06, r=10%, g=2%
Book Value (P/B)
¥621.55
-51.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3909.09, ROE=1.6%, g=3%, r=10%
Reverse DCF
¥1,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: -6%
Margin of Safety
¥895.12
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1193.49, 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.