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¥1,515.36Fair value¥4,644.96Bull¥14,393.87
FairClose
52-week traded range
52W low ¥2,710.0052W high ¥3,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUZUYO SHINWART CORPORATION closed at ¥2,750.00, 40.8% below the consensus fair value of ¥4,644.96 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,515.36
-44.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,052.83
+47.4%
√(22.5 × EPS × BVPS)
EPS=379.61, BVPS=1923.08
P/E Fair Value
¥7,592.20
+176.1%
EPS × 20x (sector P/E)
EPS=379.61, Sector P/E=20x
Peter Lynch (PEG)
¥11,388.30
+314.1%
EPS × Growth% (PEG = 1 is fair)
EPS=379.61, g=30%
EV/EBITDA
¥14,393.87
+423.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.32B
Dividend Discount (DDM)
¥5,940.00
+116.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110, r=10%, g=8%
Book Value (P/B)
¥7,500.00
+172.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1923.08, ROE=21.6%, g=6%, r=10%
Reverse DCF
¥2,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 40.7%
Margin of Safety
¥3,290.10
+19.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4386.8, 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.