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¥232.19Fair value¥4,117.35Bull¥4,976.25
FairClose
52-week traded range
52W low ¥2,170.0052W high ¥2,798.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Taiyo Kisokogyo Co.,Ltd. closed at ¥2,370.00, 42.4% below the consensus fair value of ¥4,117.35 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,958.67
+109.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,976.25
+110.0%
√(22.5 × EPS × BVPS)
EPS=232.19, BVPS=4740
P/E Fair Value
¥4,643.80
+95.9%
EPS × 20x (sector P/E)
EPS=232.19, Sector P/E=20x
Peter Lynch (PEG)
¥232.19
-90.2%
EPS × Growth% (PEG = 1 is fair)
EPS=232.19, g=1%
EV/EBITDA
¥4,326.09
+82.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=870.94M
Dividend Discount (DDM)
¥764.50
-67.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.96, r=10%, g=2%
Book Value (P/B)
¥1,354.29
-42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4740, ROE=5%, g=3%, r=10%
Reverse DCF
¥2,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: -1%
Margin of Safety
¥3,644.68
+53.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4859.57, 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.