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¥2,862.94Fair value¥5,428.32Bull¥6,283.60
FairClose
52-week traded range
52W low ¥1,724.0052W high ¥4,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SATO SHO-JI CORPORATION closed at ¥3,140.00, 42.2% below the consensus fair value of ¥5,428.32 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,236.16
+98.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,110.18
+62.7%
√(22.5 × EPS × BVPS)
EPS=314.18, BVPS=3694.12
P/E Fair Value
¥6,283.60
+100.1%
EPS × 20x (sector P/E)
EPS=314.18, Sector P/E=20x
Peter Lynch (PEG)
¥4,112.62
+31.0%
EPS × Growth% (PEG = 1 is fair)
EPS=314.18, g=13.1%
EV/EBITDA
¥5,427.54
+72.9%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=9.06B
Dividend Discount (DDM)
¥4,425.52
+40.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=81.95, r=10%, g=8%
Book Value (P/B)
¥2,862.94
-8.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3694.12, ROE=9.1%, g=6%, r=10%
Reverse DCF
¥3,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 13.1%
Margin of Safety
¥4,407.49
+40.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5876.65, 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.