T · 7581.T
Saizeriya Co.,Ltd.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Yoshikawa 342-0008
- Website
- saizeriya.co.jp
Price · as of 2025-08-31
$5,050.00
Market cap 340.57B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,861.25 | -23.54% |
| Intrinsic Value(DCF) | $30,704.51 | +508.01% |
| Graham-Dodd Method(GD) | $3,144.53 | -37.73% |
| Graham Formula(GF) | $4,982.07 | -1.35% |
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 | $1,143.15 | $1,194.44 | $633.78 | $1,453.12 | $982.08 |
| 2012 | $1,029.75 | $1,142.54 | $532.79 | $1,521.36 | $1,338.18 |
| 2013 | $1,097.67 | $2,087.91 | $465.58 | $1,455.79 | $1,082.43 |
| 2014 | $1,507.69 | $2,364.45 | $397.41 | $1,208.94 | $504.44 |
| 2015 | $2,688.60 | $3,157.65 | $2,337.63 | $1,537.18 | $1,378.84 |
| 2016 | $2,497.76 | $3,364.53 | $598.33 | $1,706.93 | $1,298.98 |
| 2017 | $3,162.53 | $3,889.00 | $907.14 | $2,106.72 | $1,579.28 |
| 2018 | $2,128.85 | $3,387.62 | $746.79 | $1,926.36 | $1,208.09 |
| 2019 | $2,381.90 | $3,641.86 | $911.17 | $1,967.44 | $980.28 |
| 2020 | $1,776.57 | $2,593.54 | $512.85 | $1,020.26 | $711.40 |
| 2021 | $2,934.01 | $3,102.45 | $662.78 | $1,626.56 | $288.19 |
| 2022 | $2,850.24 | $4,010.39 | $745.15 | $2,241.18 | $2,494.18 |
| 2023 | $5,731.44 | $5,324.83 | $12,131.27 | $2,283.06 | $3,586.09 |
| 2024 | $5,132.21 | $3,664.28 | $61,881.32 | $2,795.41 | $4,904.52 |
| 2025 | $5,500.00 | $3,861.25 | $78,834.25 | $3,144.53 | $4,982.07 |
AI valuation
Our deep-learning model estimates Saizeriya Co.,Ltd.'s (7581.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,861.25
- Current price
- $5,050.00
- AI upside
- -23.54%
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
$30,704.51
+508.01% upside
Graham-Dodd
$3,144.53
-37.73% upside
Graham Formula
$4,982.07
-1.35% upside
About Saizeriya Co.,Ltd.
Saizeriya Co.,Ltd. operates in the restaurant business. As of August 31, 2021, it operated 1,553 restaurants, including 1,089 restaurants in Japan and 464 restaurants internationally. The company was incorporated in 1973 and is headquartered in Yoshikawa, Japan.
- CEO
- Hideharu Matsutani
- Employees
- 4.5K
- Beta
- -0.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30,704.51 ÷ $5,050.00) − 1 = +508.01% (DCF, example).