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¥431.18Fair value¥1,248.56Bull¥5,807.64
FairClose
52-week traded range
52W low ¥389.0052W high ¥641.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nankai Tatsumura Construction Co.,Ltd. closed at ¥427.00, 65.8% below the consensus fair value of ¥1,248.56 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 5.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,807.64
+1,260.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,060.74
+148.4%
√(22.5 × EPS × BVPS)
EPS=72.61, BVPS=688.71
P/E Fair Value
¥1,452.20
+240.1%
EPS × 20x (sector P/E)
EPS=72.61, Sector P/E=20x
Peter Lynch (PEG)
¥902.54
+111.4%
EPS × Growth% (PEG = 1 is fair)
EPS=72.61, g=12.4%
EV/EBITDA
¥1,638.37
+283.7%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=2.96B
Dividend Discount (DDM)
¥431.18
+1.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.98, r=10%, g=8%
Book Value (P/B)
¥912.54
+113.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=688.71, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥427.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 12.4%
Margin of Safety
¥2,080.15
+387.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2773.53, 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.