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¥420.16Fair value¥1,128.25Bull¥2,049.04
FairClose
52-week traded range
52W low ¥636.0052W high ¥917.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SILVER LIFE CO.,LTD. closed at ¥684.00, 39.4% below the consensus fair value of ¥1,128.25 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥970.14
+41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
¥964.22
+41.0%
√(22.5 × EPS × BVPS)
EPS=64.64, BVPS=639.25
P/E Fair Value
¥1,292.80
+89.0%
EPS × 20x (sector P/E)
EPS=64.64, Sector P/E=20x
Peter Lynch (PEG)
¥420.16
-38.6%
EPS × Growth% (PEG = 1 is fair)
EPS=64.64, g=6.5%
EV/EBITDA
¥2,049.04
+199.6%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=1.78B
Dividend Discount (DDM)
¥487.03
-28.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.01, r=10%, g=6.5%
Book Value (P/B)
¥717.56
+4.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=639.25, ROE=10.5%, g=6%, r=10%
Reverse DCF
¥684.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.5% | Historical: 6.5%
Margin of Safety
¥806.79
+18.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1075.72, 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.