SANKO GOSEI LTD.
TSE Prime
¥858.00
-0.81%
Delayed · cached 15 min
Fair value analysis
7888
SANKO GOSEI LTD.
¥858.00
Close used for this calculation
¥1,215.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
¥1,215.02
Below FV▲ +41.6% against the close used
Model range ¥254.92 – ¥3,145.69
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¥254.92Fair value¥1,215.02Bull¥3,145.69
FairClose
52-week traded range
52W low ¥753.0052W high ¥1,086.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANKO GOSEI LTD. closed at ¥858.00, 29.4% below the consensus fair value of ¥1,215.02 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. 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
¥1,331.97
+55.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥800.10
-6.7%
√(22.5 × EPS × BVPS)
EPS=24.87, BVPS=1144 · outside Graham range (P/E 34.5, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥497.40
-42.0%
EPS × 20x (sector P/E)
EPS=24.87, Sector P/E=20x
Peter Lynch (PEG)
¥254.92
-70.3%
EPS × Growth% (PEG = 1 is fair)
EPS=24.87, g=10.3%
EV/EBITDA
¥3,145.69
+266.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.41B
Dividend Discount (DDM)
¥356.63
-58.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.97, r=10%, g=2%
Book Value (P/B)
¥263.12
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1144, ROE=2.3%, g=3%, r=10%
Reverse DCF
¥858.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -10.3%
Margin of Safety
¥657.37
-23.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=876.49, 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.