The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥116.83Fair value¥1,035.20Bull¥1,665.81
FairClose
52-week traded range
52W low ¥2,706.0052W high ¥4,075.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Tama Home Co.,Ltd. closed at ¥2,852.00, 175.5% above the consensus fair value of ¥1,035.20 drawn from 9 valuation models.
Financial DNA score 29/100 — Weak. P/E of 68.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥784.56
-72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥981.21
-65.6%
√(22.5 × EPS × BVPS)
EPS=41.86, BVPS=1022.22 · outside Graham range (P/E 68.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥837.20
-70.6%
EPS × 20x (sector P/E)
EPS=41.86, Sector P/E=20x
Peter Lynch (PEG)
¥1,251.61
-56.1%
EPS × Growth% (PEG = 1 is fair)
EPS=41.86, g=29.9%
EV/EBITDA
¥1,665.81
-41.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.21B
Dividend Discount (DDM)
¥1,592.70
-44.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=124.92, r=10%, g=2%
Book Value (P/B)
¥116.83
-95.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1022.22, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥2,852.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.8% | Historical: -29.9%
Margin of Safety
¥650.74
-77.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=867.66, 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.