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¥509.59Fair value¥1,928.57Bull¥2,523.60
FairClose
52-week traded range
52W low ¥1,039.0052W high ¥1,654.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYU CONSTRUCTION CO., LTD. closed at ¥1,179.00, 38.9% below the consensus fair value of ¥1,928.57 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,364.93
+100.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,728.76
+46.6%
√(22.5 × EPS × BVPS)
EPS=126.18, BVPS=1052.68
P/E Fair Value
¥2,523.60
+114.0%
EPS × 20x (sector P/E)
EPS=126.18, Sector P/E=20x
EV/EBITDA
¥1,348.53
+14.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.92B
Dividend Discount (DDM)
¥509.59
-56.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.97, r=10%, g=2%
Book Value (P/B)
¥1,443.67
+22.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1052.68, ROE=12.6%, g=3%, r=10%
Reverse DCF
¥1,179.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 0%
Margin of Safety
¥1,654.32
+40.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2205.76, 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.