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¥7,689.81Fair value¥11,675.28Bull¥30,569.58
FairClose
52-week traded range
52W low ¥4,090.0052W high ¥5,570.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAISEI ONCHO CO.,LTD. closed at ¥5,110.00, 56.2% below the consensus fair value of ¥11,675.28 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥30,569.58
+498.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,002.29
+56.6%
√(22.5 × EPS × BVPS)
EPS=573.67, BVPS=4961.17
P/E Fair Value
¥11,473.40
+124.5%
EPS × 20x (sector P/E)
EPS=573.67, Sector P/E=20x
Peter Lynch (PEG)
¥17,210.10
+236.8%
EPS × Growth% (PEG = 1 is fair)
EPS=573.67, g=30%
EV/EBITDA
¥13,279.92
+159.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.56B
Dividend Discount (DDM)
¥9,657.90
+89.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=178.85, r=10%, g=8%
Book Value (P/B)
¥7,689.81
+50.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4961.17, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥5,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 38.2%
Margin of Safety
¥12,511.32
+144.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16681.76, 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.