SAKURAJIMA FUTO KAISHA,LTD.

9353 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥3,035.00
+1.88%
Delayed · cached 15 min

Fair value analysis

9353
SAKURAJIMA FUTO KAISHA,LTD.
IndustrialsWarehousing and Harbor Transportation Service
¥3,035.00
Close used for this calculation
¥3,424.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns10/25
Balance Sheet16/25
Efficiency18/25
Growth14/25
Good
Quality radar
59Prof.15/25Ret.10/25Eff.18/25B.Sht16/25Growth14/25

Consensus fair value

¥3,424.39
Near FV
▲ +12.8% against the close used
Model range ¥1,787.35 – ¥6,395.59
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¥1,787.35Fair value¥3,424.39Bull¥6,395.59
FairClose
52-week traded range
52W low ¥1,804.0052W high ¥3,575.00

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

Valuation summary

Trading below the consensus fair value

SAKURAJIMA FUTO KAISHA,LTD. closed at ¥3,035.00, 11.4% below the consensus fair value of ¥3,424.39 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,787.35
-41.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,781.17
+57.5%
√(22.5 × EPS × BVPS)
EPS=190.81, BVPS=5324.56
P/E Fair Value
¥3,816.20
+25.7%
EPS × 20x (sector P/E)
EPS=190.81, Sector P/E=20x
Peter Lynch (PEG)
¥2,499.61
-17.6%
EPS × Growth% (PEG = 1 is fair)
EPS=190.81, g=13.1%
EV/EBITDA
¥6,395.59
+110.7%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=649.85M
Dividend Discount (DDM)
¥2,917.24
-3.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.02, r=10%, g=8%
Book Value (P/B)
¥2,076.58
-31.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5324.56, ROE=3.9%, g=6%, r=10%
Reverse DCF
¥3,035.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 13.1%
Margin of Safety
¥2,596.18
-14.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3461.57, 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.