¥222.60
Above FV▼ -34.0% against the close used
Model range ¥62.56 – ¥255.66
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥62.56Fair value¥222.60Bull¥255.66
FairClose
52-week traded range
52W low ¥262.9052W high ¥342.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Seven Bank,Ltd. closed at ¥337.40, 51.6% above the consensus fair value of ¥222.60 drawn from 8 valuation models.
Financial DNA score 32/100 — Weak. P/E of 27.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥227.53
-32.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥255.66
-24.2%
√(22.5 × EPS × BVPS)
EPS=12.14, BVPS=239.29 · outside Graham range (P/E 27.8, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥242.80
-28.0%
EPS × 20x (sector P/E)
EPS=12.14, Sector P/E=20x
Peter Lynch (PEG)
¥125.16
-62.9%
EPS × Growth% (PEG = 1 is fair)
EPS=12.14, g=10.3%
Dividend Discount (DDM)
¥140.24
-58.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11, r=10%, g=2%
Book Value (P/B)
¥62.56
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=239.29, ROE=4.8%, g=3%, r=10%
Reverse DCF
¥337.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: -10.3%
Margin of Safety
¥181.50
-46.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=242, 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.