SENSHU ELECTRIC CO.,LTD.

9824 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥7,780.00
+1.04%
Delayed · cached 15 min

Fair value analysis

9824
SENSHU ELECTRIC CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥7,780.00
Close used for this calculation
¥8,037.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability15/25
Returns10/25
Balance Sheet16/25
Efficiency13/25
Growth14/25
Good
Quality radar
54Prof.15/25Ret.10/25Eff.13/25B.Sht16/25Growth14/25

Consensus fair value

¥8,037.90
Near FV
▲ +3.3% against the close used
Model range ¥4,947.81 – ¥10,006.19
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¥4,947.81Fair value¥8,037.90Bull¥10,006.19
FairClose
52-week traded range
52W low ¥4,250.0052W high ¥8,070.00

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

Valuation summary

Trading close to the consensus fair value

SENSHU ELECTRIC CO.,LTD. closed at ¥7,780.00, 3.2% below the consensus fair value of ¥8,037.90 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 20.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,414.56
+21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,455.35
-29.9%
√(22.5 × EPS × BVPS)
EPS=387.63, BVPS=3412.28 · outside Graham range (P/E 20.1, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥7,752.60
-0.4%
EPS × 20x (sector P/E)
EPS=387.63, Sector P/E=20x
Peter Lynch (PEG)
¥6,593.59
-15.2%
EPS × Growth% (PEG = 1 is fair)
EPS=387.63, g=17%
EV/EBITDA
¥10,006.19
+28.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.66B
Dividend Discount (DDM)
¥8,108.32
+4.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=150.15, r=10%, g=8%
Book Value (P/B)
¥4,947.81
-36.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3412.28, ROE=11.8%, g=6%, r=10%
Reverse DCF
¥7,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: 17%
Margin of Safety
¥5,655.63
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7540.84, 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.