TAIHEI DENGYO KAISHA,LTD.

1968 TSE Construction Construction
TSE Prime
¥2,513.00
-0.24%
Delayed · cached 15 min

Fair value analysis

1968
TAIHEI DENGYO KAISHA,LTD.
ConstructionConstruction
¥2,513.00
Close used for this calculation
¥3,335.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability13/25
Returns8/25
Balance Sheet13/25
Efficiency18/25
Growth14/25
Good
Quality radar
52Prof.13/25Ret.8/25Eff.18/25B.Sht13/25Growth14/25

Consensus fair value

¥3,335.19
Below FV
▲ +32.7% against the close used
Model range ¥1,714.03 – ¥3,786.09
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.

Educational data only. Not a recommendation to buy, sell or hold any security.