TENOX CORPORATION

1905 TSE Construction Construction
TSE Standard
¥1,445.00
-0.34%
Delayed · cached 15 min

Fair value analysis

1905
TENOX CORPORATION
ConstructionConstruction
¥1,445.00
Close used for this calculation
¥3,007.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability17/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth25/25
Strong
Quality radar
75Prof.17/25Ret.15/25Eff.25/25B.Sht18/25Growth25/25

Consensus fair value

¥3,007.05
Below FV
▲ +108.1% against the close used
Model range ¥559.68 – ¥5,102.72
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¥559.68Fair value¥3,007.05Bull¥5,102.72
FairClose
52-week traded range
52W low ¥1,217.0052W high ¥1,623.00

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

Valuation summary

Trading below the consensus fair value

TENOX CORPORATION closed at ¥1,445.00, 51.9% below the consensus fair value of ¥3,007.05 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,565.83
+77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,542.27
+75.9%
√(22.5 × EPS × BVPS)
EPS=141.14, BVPS=2035.21
P/E Fair Value
¥2,822.80
+95.3%
EPS × 20x (sector P/E)
EPS=141.14, Sector P/E=20x
Peter Lynch (PEG)
¥3,851.71
+166.6%
EPS × Growth% (PEG = 1 is fair)
EPS=141.14, g=27.3%
EV/EBITDA
¥5,102.72
+253.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.89B
Dividend Discount (DDM)
¥3,269.46
+126.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.55, r=10%, g=8%
Book Value (P/B)
¥559.68
-61.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2035.21, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥1,445.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 27.3%
Margin of Safety
¥1,982.73
+37.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2643.63, 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.