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¥1,997.57Fair value¥3,685.30Bull¥6,928.80
FairClose
52-week traded range
52W low ¥1,278.0052W high ¥1,607.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAN HOLDINGS,INC. closed at ¥1,280.00, 65.3% below the consensus fair value of ¥3,685.30 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,180.19
+148.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,082.59
+140.8%
√(22.5 × EPS × BVPS)
EPS=230.96, BVPS=1828.57
P/E Fair Value
¥4,619.20
+260.9%
EPS × 20x (sector P/E)
EPS=230.96, Sector P/E=20x
Peter Lynch (PEG)
¥6,928.80
+441.3%
EPS × Growth% (PEG = 1 is fair)
EPS=230.96, g=30%
EV/EBITDA
¥4,590.83
+258.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6B
Dividend Discount (DDM)
¥1,997.57
+56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.99, r=10%, g=8%
Book Value (P/B)
¥3,428.57
+167.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1828.57, ROE=13.5%, g=6%, r=10%
Reverse DCF
¥1,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 31.9%
Margin of Safety
¥2,720.50
+112.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3627.33, 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.