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¥502.60Fair value¥3,276.73Bull¥4,631.63
FairClose
52-week traded range
52W low ¥2,650.0052W high ¥5,771.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SEIBU HOLDINGS INC. closed at ¥3,507.00, 7.0% above the consensus fair value of ¥3,276.73 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 23.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,995.81
-14.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,754.21
-21.5%
√(22.5 × EPS × BVPS)
EPS=150.93, BVPS=2233.76 · outside Graham range (P/E 23.2, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,018.60
-13.9%
EPS × 20x (sector P/E)
EPS=150.93, Sector P/E=20x
Peter Lynch (PEG)
¥4,527.90
+29.1%
EPS × Growth% (PEG = 1 is fair)
EPS=150.93, g=30%
EV/EBITDA
¥4,631.63
+32.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=101.68B
Dividend Discount (DDM)
¥2,272.54
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.08, r=10%, g=8%
Book Value (P/B)
¥502.60
-85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2233.76, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥3,507.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 38.3%
Margin of Safety
¥2,192.16
-37.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2922.87, 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.