SHOEI CORPORATION

9385 TSE Chemicals Chemicals
TSE Standard
¥748.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9385
SHOEI CORPORATION
ChemicalsChemicals
¥748.00
Close used for this calculation
¥2,136.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns21/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
76Prof.17/25Ret.21/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥2,136.46
Below FV
▲ +185.6% against the close used
Model range ¥1,282.70 – ¥3,314.10
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¥1,282.70Fair value¥2,136.46Bull¥3,314.10
FairClose
52-week traded range
52W low ¥572.0052W high ¥841.00

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

Valuation summary

Trading below the consensus fair value

SHOEI CORPORATION closed at ¥748.00, 65.0% below the consensus fair value of ¥2,136.46 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 6.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,538.33
+239.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,282.70
+71.5%
√(22.5 × EPS × BVPS)
EPS=110.47, BVPS=661.95
P/E Fair Value
¥2,209.40
+195.4%
EPS × 20x (sector P/E)
EPS=110.47, Sector P/E=20x
Peter Lynch (PEG)
¥3,314.10
+343.1%
EPS × Growth% (PEG = 1 is fair)
EPS=110.47, g=30%
EV/EBITDA
¥3,279.87
+338.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.57B
Dividend Discount (DDM)
¥1,890.35
+152.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.01, r=10%, g=8%
Book Value (P/B)
¥2,002.39
+167.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=661.95, ROE=18.1%, g=6%, r=10%
Reverse DCF
¥748.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 75.8%
Margin of Safety
¥1,507.61
+101.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2010.14, 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.