T · 1807.T
Watanabe Sato Co., Ltd.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Tokyo 106-8567
- Website
- watanabesato.co.jp
Price · as of 2025-03-31
$1,826.00
Market cap 13.06B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,255.26 | +23.51% |
| Intrinsic Value(DCF) | $649.00 | -64.46% |
| Graham-Dodd Method(GD) | $2,404.97 | +31.71% |
| Graham Formula(GF) | $1,876.62 | +2.77% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $832.90 | ||||
| 2021 | $1,307.08 | $2,090.91 | $0.00 | $3,879.22 | $4,718.79 |
| 2022 | $1,122.16 | $2,244.74 | $535.39 | $3,957.53 | $653.77 |
| 2023 | $1,142.88 | $1,790.77 | $0.00 | $2,602.96 | $77.17 |
| 2024 | $1,649.69 | $1,294.68 | $737.97 | $3,634.77 | $3,609.95 |
| 2025 | $1,622.49 | $2,255.26 | $0.00 | $2,404.97 | $1,876.62 |
AI valuation
Our deep-learning model estimates Watanabe Sato Co., Ltd.'s (1807.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,255.26
- Current price
- $1,826.00
- AI upside
- +23.51%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$649.00
-64.46% upside
Graham-Dodd
$2,404.97
+31.71% upside
Graham Formula
$1,876.62
+2.77% upside
About Watanabe Sato Co., Ltd.
Watanabe Sato Co., Ltd. engages in the contracting and investigation, research, planning, designing, supervision, technical guidance, and consultation of civil engineering construction activities. It offers porous concrete and asphalt pavement systems, asphalt mixture, block systems, resin pavement, turf, vegetation blocks, sports courts, paving materials and construction methods, rainwater storage infiltration and runoff control methods, multi-natural bank protection methods, disaster prevention/emergency maintenance measures countermeasure construction methods, repair/maintenance methods, chipping/surface treatments, and top coat/coating films. The company also manufactures and sells construction materials. In addition, it engages in the design, manufacture, leasing, and sale of construction equipment for construction work; industrial waste processing business; and purchase, lease, brokerage, sale, and management of real estate properties. The company was founded in 1923 and is headquartered in Tokyo, Japan.
- CEO
- Shuji Kamata
- Employees
- 497
- Beta
- 0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($649.00 ÷ $1,826.00) − 1 = -64.46% (DCF, example).