SODA NIKKA CO.,LTD.

8158 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,300.00
-1.66%
Delayed · cached 15 min

Fair value analysis

8158
SODA NIKKA CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,300.00
Close used for this calculation
¥1,752.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability13/25
Returns8/25
Balance Sheet11/25
Efficiency22/25
Growth19/25
Good
Quality radar
54Prof.13/25Ret.8/25Eff.22/25B.Sht11/25Growth19/25

Consensus fair value

¥1,752.70
Below FV
▲ +34.8% against the close used
Model range ¥553.98 – ¥2,372.76
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¥553.98Fair value¥1,752.70Bull¥2,372.76
FairClose
52-week traded range
52W low ¥981.0052W high ¥1,404.00

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

Valuation summary

Trading below the consensus fair value

SODA NIKKA CO.,LTD. closed at ¥1,300.00, 25.8% below the consensus fair value of ¥1,752.70 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,468.12
+12.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,855.85
+42.8%
√(22.5 × EPS × BVPS)
EPS=103.62, BVPS=1477.27
P/E Fair Value
¥2,072.40
+59.4%
EPS × 20x (sector P/E)
EPS=103.62, Sector P/E=20x
Peter Lynch (PEG)
¥1,518.03
+16.8%
EPS × Growth% (PEG = 1 is fair)
EPS=103.62, g=14.7%
EV/EBITDA
¥2,205.95
+69.7%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=3.06B
Dividend Discount (DDM)
¥2,372.76
+82.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.94, r=10%, g=8%
Book Value (P/B)
¥553.98
-57.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1477.27, ROE=7.5%, g=6%, r=10%
Reverse DCF
¥1,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 14.7%
Margin of Safety
¥1,349.09
+3.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1798.79, 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.