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¥298.39Fair value¥1,963.01Bull¥2,445.80
FairClose
52-week traded range
52W low ¥845.0052W high ¥1,130.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SANRITSU CORPORATION closed at ¥1,119.00, 43.0% below the consensus fair value of ¥1,963.01 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,292.02
+104.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,433.32
+117.5%
√(22.5 × EPS × BVPS)
EPS=122.29, BVPS=2151.92
P/E Fair Value
¥2,445.80
+118.6%
EPS × 20x (sector P/E)
EPS=122.29, Sector P/E=20x
Peter Lynch (PEG)
¥298.39
-73.3%
EPS × Growth% (PEG = 1 is fair)
EPS=122.29, g=2.4%
EV/EBITDA
¥1,682.97
+50.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.92B
Dividend Discount (DDM)
¥459.41
-58.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.03, r=10%, g=2%
Book Value (P/B)
¥860.77
-23.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2151.92, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥1,119.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: -2.4%
Margin of Safety
¥1,792.79
+60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2390.38, 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.