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¥1,030.33Fair value¥1,839.38Bull¥2,729.70
FairClose
52-week traded range
52W low ¥649.0052W high ¥1,228.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TASUKI Holdings Inc. closed at ¥1,063.00, 42.2% below the consensus fair value of ¥1,839.38 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,806.06
+69.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,030.33
-3.1%
√(22.5 × EPS × BVPS)
EPS=90.99, BVPS=518.54 · outside Graham range (P/E 11.7, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,819.80
+71.2%
EPS × 20x (sector P/E)
EPS=90.99, Sector P/E=20x
Peter Lynch (PEG)
¥2,729.70
+156.8%
EPS × Growth% (PEG = 1 is fair)
EPS=90.99, g=30%
EV/EBITDA
¥2,200.61
+107.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.89B
Dividend Discount (DDM)
¥1,945.93
+83.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.04, r=10%, g=8%
Book Value (P/B)
¥1,625.61
+52.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=518.54, ROE=18.5%, g=6%, r=10%
Reverse DCF
¥1,063.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 122.5%
Margin of Safety
¥1,164.05
+9.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1552.06, 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.