SUNNEXTA GROUP Inc.

8945 TSE Real Estate Real Estate
TSE Standard
¥1,082.00
-0.28%
Delayed · cached 15 min

Fair value analysis

8945
SUNNEXTA GROUP Inc.
Real EstateReal Estate
¥1,082.00
Close used for this calculation
¥547.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability12/25
Returns3/25
Balance Sheet13/25
Efficiency11/25
Growth14/25
Average
Quality radar
39Prof.12/25Ret.3/25Eff.11/25B.Sht13/25Growth14/25

Consensus fair value

¥547.88
Above FV
▼ -49.4% against the close used
Model range ¥247.79 – ¥867.68
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¥247.79Fair value¥547.88Bull¥867.68
FairClose
52-week traded range
52W low ¥1,020.0052W high ¥1,290.00

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

Valuation summary

Trading above the consensus fair value

SUNNEXTA GROUP Inc. closed at ¥1,082.00, 97.5% above the consensus fair value of ¥547.88 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 43.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥469.88
-56.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥682.57
-36.9%
√(22.5 × EPS × BVPS)
EPS=25.07, BVPS=825.95 · outside Graham range (P/E 43.2, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥501.40
-53.7%
EPS × 20x (sector P/E)
EPS=25.07, Sector P/E=20x
Peter Lynch (PEG)
¥478.59
-55.8%
EPS × Growth% (PEG = 1 is fair)
EPS=25.07, g=19.1%
EV/EBITDA
¥867.68
-19.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=820.29M
Dividend Discount (DDM)
¥522.85
-51.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.01, r=10%, g=2%
Book Value (P/B)
¥247.79
-77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=825.95, ROE=3%, g=3%, r=10%
Reverse DCF
¥1,082.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.5% | Historical: -19.1%
Margin of Safety
¥413.46
-61.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=551.28, 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.