TANABE ENGINEERING CORPORATION

1828 TSE Construction Construction
TSE Standard
¥2,425.00
-0.86%
Delayed · cached 15 min

Fair value analysis

1828
TANABE ENGINEERING CORPORATION
ConstructionConstruction
¥2,425.00
Close used for this calculation
¥5,275.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability17/25
Returns18/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
78Prof.17/25Ret.18/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥5,275.63
Below FV
▲ +117.6% against the close used
Model range ¥2,314.27 – ¥9,433.35
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¥2,314.27Fair value¥5,275.63Bull¥9,433.35
FairClose
52-week traded range
52W low ¥2,206.0052W high ¥2,946.00

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

Valuation summary

Trading below the consensus fair value

TANABE ENGINEERING CORPORATION closed at ¥2,425.00, 54.0% below the consensus fair value of ¥5,275.63 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,314.27
-4.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,441.11
+83.1%
√(22.5 × EPS × BVPS)
EPS=328.95, BVPS=2664.84
P/E Fair Value
¥6,579.00
+171.3%
EPS × 20x (sector P/E)
EPS=328.95, Sector P/E=20x
Peter Lynch (PEG)
¥5,434.25
+124.1%
EPS × Growth% (PEG = 1 is fair)
EPS=328.95, g=16.5%
EV/EBITDA
¥9,433.35
+289.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.56B
Dividend Discount (DDM)
¥5,395.14
+122.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.91, r=10%, g=8%
Book Value (P/B)
¥4,663.46
+92.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2664.84, ROE=13%, g=6%, r=10%
Reverse DCF
¥2,425.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 16.5%
Margin of Safety
¥3,333.60
+37.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4444.79, 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.