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¥4,109.18Fair value¥6,288.06Bull¥8,399.73
FairClose
52-week traded range
52W low ¥2,245.0052W high ¥2,855.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sun Frontier Fudousan Co.,Ltd. closed at ¥2,320.00, 63.1% below the consensus fair value of ¥6,288.06 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,505.71
+180.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,136.31
+78.3%
√(22.5 × EPS × BVPS)
EPS=327.76, BVPS=2320
P/E Fair Value
¥6,555.20
+182.6%
EPS × 20x (sector P/E)
EPS=327.76, Sector P/E=20x
Peter Lynch (PEG)
¥6,938.68
+199.1%
EPS × Growth% (PEG = 1 is fair)
EPS=327.76, g=21.2%
EV/EBITDA
¥8,399.73
+262.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=28.81B
Dividend Discount (DDM)
¥4,109.18
+77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.1, r=10%, g=8%
Book Value (P/B)
¥4,872.00
+110.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2320, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥2,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 21.2%
Margin of Safety
¥4,299.31
+85.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5732.41, 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.