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¥2,111.98Fair value¥6,272.51Bull¥8,408.22
FairClose
52-week traded range
52W low ¥3,245.0052W high ¥4,340.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKAMATSU CONSTRUCTION GROUP CO.,LTD. closed at ¥4,055.00, 35.4% below the consensus fair value of ¥6,272.51 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,514.05
+60.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,584.79
+37.7%
√(22.5 × EPS × BVPS)
EPS=328.18, BVPS=4223.96
P/E Fair Value
¥6,563.60
+61.9%
EPS × 20x (sector P/E)
EPS=328.18, Sector P/E=20x
Peter Lynch (PEG)
¥4,647.03
+14.6%
EPS × Growth% (PEG = 1 is fair)
EPS=328.18, g=14.2%
EV/EBITDA
¥8,408.22
+107.4%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=20.18B
Dividend Discount (DDM)
¥7,028.94
+73.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.17, r=10%, g=8%
Book Value (P/B)
¥2,111.98
-47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4223.96, ROE=8%, g=6%, r=10%
Reverse DCF
¥4,055.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 14.2%
Margin of Safety
¥4,665.61
+15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6220.81, 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.