SANKYO FRONTIER CO.,LTD.

9639 TSE Industrials Services
TSE Standard
¥2,352.00
-0.59%
Delayed · cached 15 min

Fair value analysis

9639
SANKYO FRONTIER CO.,LTD.
IndustrialsServices
¥2,352.00
Close used for this calculation
¥3,796.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability10/25
Returns18/25
Balance Sheet17/25
Efficiency25/25
Growth14/25
Strong
Quality radar
70Prof.10/25Ret.18/25Eff.25/25B.Sht17/25Growth14/25

Consensus fair value

¥3,796.81
Below FV
▲ +61.4% against the close used
Model range ¥818.58 – ¥6,218.88
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¥818.58Fair value¥3,796.81Bull¥6,218.88
FairClose
52-week traded range
52W low ¥1,990.0052W high ¥2,389.00

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

Valuation summary

Trading below the consensus fair value

SANKYO FRONTIER CO.,LTD. closed at ¥2,352.00, 38.1% below the consensus fair value of ¥3,796.81 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,473.68
+5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,639.71
+54.7%
√(22.5 × EPS × BVPS)
EPS=250.33, BVPS=2352
P/E Fair Value
¥5,006.60
+112.9%
EPS × 20x (sector P/E)
EPS=250.33, Sector P/E=20x
Peter Lynch (PEG)
¥818.58
-65.2%
EPS × Growth% (PEG = 1 is fair)
EPS=250.33, g=3.3%
EV/EBITDA
¥6,218.88
+164.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.17B
Dividend Discount (DDM)
¥1,082.57
-54.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.91, r=10%, g=2%
Book Value (P/B)
¥2,688.00
+14.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2352, ROE=11%, g=3%, r=10%
Reverse DCF
¥2,352.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: -3.3%
Margin of Safety
¥2,780.00
+18.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3706.66, 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.