TANAKEN Inc.

1450 TSE Construction Construction
TSE Standard
¥1,460.00
+0.69%
Delayed · cached 15 min

Fair value analysis

1450
TANAKEN Inc.
ConstructionConstruction
¥1,460.00
Close used for this calculation
¥3,212.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns21/25
Balance Sheet13/25
Efficiency25/25
Growth19/25
Strong
Quality radar
76Prof.17/25Ret.21/25Eff.25/25B.Sht13/25Growth19/25

Consensus fair value

¥3,212.73
Below FV
▲ +120.1% against the close used
Model range ¥2,008.15 – ¥4,064.90
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¥2,008.15Fair value¥3,212.73Bull¥4,064.90
FairClose
52-week traded range
52W low ¥1,302.0052W high ¥1,630.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

TANAKEN Inc. closed at ¥1,460.00, 54.6% below the consensus fair value of ¥3,212.73 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,427.33
+134.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,042.24
+39.9%
√(22.5 × EPS × BVPS)
EPS=172.67, BVPS=1073.53
P/E Fair Value
¥3,453.40
+136.5%
EPS × 20x (sector P/E)
EPS=172.67, Sector P/E=20x
Peter Lynch (PEG)
¥2,008.15
+37.5%
EPS × Growth% (PEG = 1 is fair)
EPS=172.67, g=11.6%
EV/EBITDA
¥4,064.90
+178.4%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=2.24B
Dividend Discount (DDM)
¥2,972.27
+103.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.04, r=10%, g=8%
Book Value (P/B)
¥2,979.04
+104.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1073.53, ROE=17.1%, g=6%, r=10%
Reverse DCF
¥1,460.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 11.6%
Margin of Safety
¥2,230.74
+52.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2974.32, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.