What is SCREEN Holdings Co., Ltd./ADR (DINRF)'s fair-value range?

EvidInvest does not publish a fair-value range for SCREEN Holdings Co., Ltd./ADR (DINRF). Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/DINRF. Not investment advice.

How is SCREEN Holdings Co., Ltd./ADR (DINRF)'s fair value calculated?

SCREEN Holdings Co., Ltd./ADR (DINRF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is SCREEN Holdings Co., Ltd./ADR (DINRF)'s PE ratio versus its industry?

EvidInvest shows SCREEN Holdings Co., Ltd./ADR (DINRF)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/DINRF.

Fair value · SCREEN Holdings Co., Ltd./ADR (DINRF) · updated 2026-09-13 · from annual report FY2026

SCREEN Holdings Co., Ltd./ADR trades at $74.96. We are not reading assumptions out of that price: financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.

Everything below is unaffected: the filed statements, the filing they came from, and DINRF’s growth history are all as reported.

Check another stock

The filing behind these numbers

SCREEN Holdings Co., Ltd./ADR

Revenue: JPY 609.6B
Diluted EPS: JPY 488.93
Free cash flow: JPY 67.6B; operating cash flow − capital expenditure
Diluted shares: 189.1M; weighted average

annual report FY2026 · fiscal year ended 2026-03-31 · filed 2026-03-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q1 FY2027 (filed 2026-06-30).

Open the annual report list on sec.govCIK 1544379

Valuation tool: build your own DINRF range

Fair Value Summary

Daily Price — DINRF

$66.12 +73.4% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what DINRF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has DINRF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what DINRF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)13.58%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $438,347M · PV terminal $252,828M · EV $691,176M · equity $833,344M

Year	Stage	FCF	Present value
1	Stage 1	$71,004M	$62,515M
2	Stage 1	$74,554M	$57,792M
3	Stage 1	$78,282M	$53,427M
4	Stage 1	$82,196M	$49,391M
5	Stage 1	$86,306M	$45,660M
6	Stage 2	$88,464M	$41,205M
7	Stage 2	$90,675M	$37,186M
8	Stage 2	$92,942M	$33,558M
9	Stage 2	$95,266M	$30,284M
10	Stage 2	$97,647M	$27,330M

Inputs from the filing

Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: JPY 68.5B; sum of the last four quarters
EBIT: JPY 123.3B; latest annual
Shares: 189.1M
Total debt: JPY 6.1B
Cash: JPY 148.3B
Net debt: JPY -142.2B; debt − cash

annual report FY2026 · period ended 2026-03-31 · filed 2026-03-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for DINRF

Loading history...

SCREEN Holdings Co., Ltd./ADR trades at $74.96. We are not reading assumptions out of that price: financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own DINRF range

Daily Price — DINRF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on DINRF

Compare with peers

Explore

Valuation tool: build your own DINRF range

Daily Price — DINRF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on DINRF

Compare with peers

Explore