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.