SHOEI FOODS CORPORATION

8079 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,385.00
-2.99%
Delayed · cached 15 min

Fair value analysis

8079
SHOEI FOODS CORPORATION
Consumer DiscretionaryWholesale Trade
¥4,385.00
Close used for this calculation
¥3,050.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability9/25
Returns10/25
Balance Sheet8/25
Efficiency9/25
Growth4/25
Average
Quality radar
36Prof.9/25Ret.10/25Eff.9/25B.Sht8/25Growth4/25

Consensus fair value

¥3,050.19
Above FV
▼ -30.4% against the close used
Model range ¥388.00 – ¥3,976.36
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¥388.00Fair value¥3,050.19Bull¥3,976.36
FairClose
52-week traded range
52W low ¥3,895.0052W high ¥4,585.00

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

Valuation summary

Trading above the consensus fair value

SHOEI FOODS CORPORATION closed at ¥4,385.00, 43.8% above the consensus fair value of ¥3,050.19 drawn from 9 valuation models.

Financial DNA score 36/100 — Average. P/E of 24.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,424.59
-44.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,667.42
-16.4%
√(22.5 × EPS × BVPS)
EPS=181.31, BVPS=3296.99 · outside Graham range (P/E 24.2, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,626.20
-17.3%
EPS × 20x (sector P/E)
EPS=181.31, Sector P/E=20x
Peter Lynch (PEG)
¥388.00
-91.2%
EPS × Growth% (PEG = 1 is fair)
EPS=181.31, g=2.1%
EV/EBITDA
¥3,976.36
-9.3%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=7.77B
Dividend Discount (DDM)
¥780.66
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.07, r=10%, g=2.1%
Book Value (P/B)
¥1,224.60
-72.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3296.99, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥4,385.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: 2.1%
Margin of Safety
¥2,429.55
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3239.4, 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.