T · 3109.T
Shikibo Ltd.
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- Osaka 541-0051
- Website
- shikibo.co.jp
Price · as of 2025-03-31
$1,014.00
Market cap 14.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,790.89 | +76.62% |
| Intrinsic Value(DCF) | $371.58 | -63.36% |
| Graham-Dodd Method(GD) | $2,095.82 | +106.69% |
| Graham Formula(GF) | $660.83 | -34.83% |
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 | $535.39 | $1,203.79 | $642.50 | $1,897.03 | $222.02 |
| 2012 | $583.35 | $1,276.38 | $758.96 | $2,426.32 | $977.34 |
| 2013 | $702.76 | $1,228.65 | $730.10 | $2,393.93 | $125.86 |
| 2014 | $774.14 | $1,433.84 | $848.54 | $2,680.95 | $1,640.34 |
| 2015 | $873.63 | $1,536.48 | $272.86 | $2,741.55 | $906.81 |
| 2016 | $718.99 | $1,555.33 | $443.64 | $2,949.26 | $545.01 |
| 2017 | $1,016.62 | $1,873.85 | $510.01 | $3,073.96 | $321.39 |
| 2018 | $951.48 | $1,782.08 | $456.22 | $3,105.43 | $662.02 |
| 2019 | $716.59 | $1,437.70 | $422.31 | $1,619.49 | $0.00 |
| 2020 | $778.53 | $1,674.36 | $473.78 | $2,745.86 | $144.88 |
| 2021 | $761.02 | $1,382.73 | $394.86 | $2,273.32 | $0.00 |
| 2022 | $750.43 | $1,499.42 | $0.00 | $2,279.20 | $62.21 |
| 2023 | $891.34 | $1,289.42 | $0.00 | $2,953.74 | $1,902.33 |
| 2024 | $1,016.77 | $1,503.96 | $0.00 | $2,532.68 | $693.20 |
| 2025 | $928.96 | $1,790.89 | $0.00 | $2,095.82 | $660.83 |
AI valuation
Our deep-learning model estimates Shikibo Ltd.'s (3109.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,790.89
- Current price
- $1,014.00
- AI upside
- +76.62%
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
$371.58
-63.36% upside
Graham-Dodd
$2,095.82
+106.69% upside
Graham Formula
$660.83
-34.83% upside
About Shikibo Ltd.
Shikibo Ltd. manufactures, processes, and markets various textile products in Japan and internationally. The company offers spun yarns, textured yarns, textile materials and products, knit materials and products, bedding materials and products, etc. It also manufactures, processes, and markets various chemical industry products, including industrial adhesive agents, food additives, etc.; industrial materials comprising dryer fabrics for paper making, filter cloths, etc.; and advanced composite materials. In addition, the company is involved in the real estate development activities, such as urban development. Shikibo Ltd. was founded in 1892 and is headquartered in Osaka, Japan.
- CEO
- Yoshihito Suzuki
- Employees
- 2.2K
- Beta
- 0.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($371.58 ÷ $1,014.00) − 1 = -63.36% (DCF, example).