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¥1,789.66Fair value¥3,303.41Bull¥4,130.33
FairClose
52-week traded range
52W low ¥1,551.0052W high ¥2,014.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKADA CORPORATION closed at ¥1,730.00, 47.6% below the consensus fair value of ¥3,303.41 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,400.53
+96.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,390.82
+96.0%
√(22.5 × EPS × BVPS)
EPS=171.32, BVPS=2982.76
P/E Fair Value
¥3,426.40
+98.1%
EPS × 20x (sector P/E)
EPS=171.32, Sector P/E=20x
Peter Lynch (PEG)
¥2,112.38
+22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=171.32, g=12.3%
EV/EBITDA
¥4,130.33
+138.7%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=2.63B
Dividend Discount (DDM)
¥3,783.51
+118.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.07, r=10%, g=8%
Book Value (P/B)
¥1,789.66
+3.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2982.76, ROE=6%, g=6%, r=10%
Reverse DCF
¥1,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 12.3%
Margin of Safety
¥2,554.44
+47.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3405.92, 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.