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¥1,714.03Fair value¥3,335.19Bull¥3,786.09
FairClose
52-week traded range
52W low ¥2,024.0052W high ¥3,145.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAIHEI DENGYO KAISHA,LTD. closed at ¥2,513.00, 24.7% below the consensus fair value of ¥3,335.19 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,746.90
+49.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,922.13
+16.3%
√(22.5 × EPS × BVPS)
EPS=188.77, BVPS=2010.4
P/E Fair Value
¥3,775.40
+50.2%
EPS × 20x (sector P/E)
EPS=188.77, Sector P/E=20x
Peter Lynch (PEG)
¥1,714.03
-31.8%
EPS × Growth% (PEG = 1 is fair)
EPS=188.77, g=9.1%
EV/EBITDA
¥3,533.15
+40.6%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=16.27B
Dividend Discount (DDM)
¥3,786.09
+50.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.11, r=10%, g=8%
Book Value (P/B)
¥1,960.14
-22.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2010.4, ROE=9.9%, g=6%, r=10%
Reverse DCF
¥2,513.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 9.1%
Margin of Safety
¥2,611.11
+3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3481.48, 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.