Sompo Holdings,Inc.

8630 TSE Financials Insurance
TSE Prime
¥6,774.00
+1.90%
Delayed · cached 15 min

Fair value analysis

8630
Sompo Holdings,Inc.
FinancialsInsurance
¥6,774.00
Close used for this calculation
¥12,228.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability19/25
Returns11/25
Balance Sheet14/25
Efficiency17/25
Growth23/25
Good
Quality radar
61Prof.19/25Ret.11/25Eff.17/25B.Sht14/25Growth23/25

Consensus fair value

¥12,228.92
Below FV
▲ +80.5% against the close used
Model range ¥2,997.69 – ¥20,953.79
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¥2,997.69Fair value¥12,228.92Bull¥20,953.79
FairClose
52-week traded range
52W low ¥4,453.0052W high ¥7,361.00

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

Valuation summary

Trading below the consensus fair value

Sompo Holdings,Inc. closed at ¥6,774.00, 44.6% below the consensus fair value of ¥12,228.92 drawn from 8 valuation models.

Financial DNA score 61/100 — Good. P/E of 9.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥14,600.86
+115.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,956.07
-26.8%
√(22.5 × EPS × BVPS)
EPS=701.03, BVPS=1557.24 · outside Graham range (P/E 9.7, P/B 4.4) — asset-light, treat as a rough floor
P/E Fair Value
¥14,020.60
+107.0%
EPS × 20x (sector P/E)
EPS=701.03, Sector P/E=20x
Peter Lynch (PEG)
¥20,953.79
+209.3%
EPS × Growth% (PEG = 1 is fair)
EPS=701.03, g=29.9%
Dividend Discount (DDM)
¥8,084.09
+19.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.71, r=10%, g=8%
Book Value (P/B)
¥2,997.69
-55.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1557.24, ROE=13.7%, g=6%, r=10%
Reverse DCF
¥6,774.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 29.9%
Margin of Safety
¥8,394.38
+23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11192.51, 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.