SILVER LIFE CO.,LTD.

9262 TSE Consumer Discretionary Retail Trade
TSE Standard
¥684.00
+2.24%
Delayed · cached 15 min

Fair value analysis

9262
SILVER LIFE CO.,LTD.
Consumer DiscretionaryRetail Trade
¥684.00
Close used for this calculation
¥1,128.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns18/25
Balance Sheet18/25
Efficiency23/25
Growth14/25
Strong
Quality radar
70Prof.11/25Ret.18/25Eff.23/25B.Sht18/25Growth14/25

Consensus fair value

¥1,128.25
Below FV
▲ +64.9% against the close used
Model range ¥420.16 – ¥2,049.04
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.

Educational data only. Not a recommendation to buy, sell or hold any security.