TEKKEN CORPORATION

1815 TSE Construction Construction
TSE Prime
¥4,420.00
-1.34%
Delayed · cached 15 min

Fair value analysis

1815
TEKKEN CORPORATION
ConstructionConstruction
¥4,420.00
Close used for this calculation
¥5,276.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability9/25
Returns11/25
Balance Sheet1/25
Efficiency25/25
Growth11/25
Average
Quality radar
46Prof.9/25Ret.11/25Eff.25/25B.Sht1/25Growth11/25

Consensus fair value

¥5,276.54
Below FV
▲ +19.4% against the close used
Model range ¥602.92 – ¥7,220.60
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¥602.92Fair value¥5,276.54Bull¥7,220.60
FairClose
52-week traded range
52W low ¥3,375.0052W high ¥5,730.00

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

Valuation summary

Trading below the consensus fair value

TEKKEN CORPORATION closed at ¥4,420.00, 16.2% below the consensus fair value of ¥5,276.54 drawn from 8 valuation models.

Financial DNA score 46/100 — Average. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,698.62
+6.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
¥6,741.56
+52.5%
√(22.5 × EPS × BVPS)
EPS=361.03, BVPS=5594.94
P/E Fair Value
¥7,220.60
+63.4%
EPS × 20x (sector P/E)
EPS=361.03, Sector P/E=20x
Peter Lynch (PEG)
¥602.92
-86.4%
EPS × Growth% (PEG = 1 is fair)
EPS=361.03, g=1.7%
Dividend Discount (DDM)
¥2,169.67
-50.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=170.17, r=10%, g=2%
Book Value (P/B)
¥3,037.25
-31.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5594.94, ROE=6.8%, g=3%, r=10%
Reverse DCF
¥4,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 1.7%
Margin of Safety
¥4,665.20
+5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6220.26, 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.