Sagami Holdings Corporation

9900 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,136.00
+0.89%
Delayed · cached 15 min

Fair value analysis

9900
Sagami Holdings Corporation
Consumer DiscretionaryRetail Trade
¥1,136.00
Close used for this calculation
¥823.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability11/25
Returns10/25
Balance Sheet17/25
Efficiency9/25
Growth6/25
Average
Quality radar
47Prof.11/25Ret.10/25Eff.9/25B.Sht17/25Growth6/25

Consensus fair value

¥823.47
Above FV
▼ -27.5% against the close used
Model range ¥281.84 – ¥1,814.67
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¥281.84Fair value¥823.47Bull¥1,814.67
FairClose
52-week traded range
52W low ¥764.5052W high ¥1,163.00

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

Valuation summary

Trading above the consensus fair value

Sagami Holdings Corporation closed at ¥1,136.00, 38.0% above the consensus fair value of ¥823.47 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 21.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥281.84
-75.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥888.33
-21.8%
√(22.5 × EPS × BVPS)
EPS=53.72, BVPS=652.87 · outside Graham range (P/E 21.2, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,074.40
-5.4%
EPS × 20x (sector P/E)
EPS=53.72, Sector P/E=20x
Peter Lynch (PEG)
¥426.00
-62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=53.72, g=7.9%
EV/EBITDA
¥1,814.67
+59.7%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=3.92B
Dividend Discount (DDM)
¥627.85
-44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.04, r=10%, g=7.9%
Book Value (P/B)
¥424.37
-62.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=652.87, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥1,136.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 7.9%
Margin of Safety
¥561.14
-50.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=748.19, 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.