¥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.
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.
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.
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.