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¥2,025.00Fair value¥8,873.02Bull¥10,399.78
FairClose
52-week traded range
52W low ¥2,990.0052W high ¥6,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
THE BANK OF SAGA LTD. closed at ¥6,600.00, 25.6% below the consensus fair value of ¥8,873.02 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥10,084.29
+52.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,259.24
+40.3%
√(22.5 × EPS × BVPS)
EPS=508.05, BVPS=7500
P/E Fair Value
¥10,161.00
+54.0%
EPS × 20x (sector P/E)
EPS=508.05, Sector P/E=20x
Peter Lynch (PEG)
¥10,399.78
+57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=508.05, g=20.5%
Dividend Discount (DDM)
¥5,951.88
-9.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.22, r=10%, g=8%
Book Value (P/B)
¥2,025.00
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7500, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥6,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 20.5%
Margin of Safety
¥7,376.13
+11.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9834.84, 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.