TAKAHASHI CURTAIN WALL CORPORATION

1994 TSE Construction Construction
TSE Standard
¥620.00
-1.59%
Delayed · cached 15 min

Fair value analysis

1994
TAKAHASHI CURTAIN WALL CORPORATION
ConstructionConstruction
¥620.00
Close used for this calculation
¥451.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability14/25
Returns4/25
Balance Sheet20/25
Efficiency11/25
Growth17/25
Average
Quality radar
49Prof.14/25Ret.4/25Eff.11/25B.Sht20/25Growth17/25

Consensus fair value

¥451.68
Above FV
▼ -27.1% against the close used
Model range ¥242.61 – ¥850.46
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¥242.61Fair value¥451.68Bull¥850.46
FairClose
52-week traded range
52W low ¥498.0052W high ¥665.00

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

Valuation summary

Trading above the consensus fair value

TAKAHASHI CURTAIN WALL CORPORATION closed at ¥620.00, 37.3% above the consensus fair value of ¥451.68 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 26.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥447.01
-27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥850.46
+37.2%
√(22.5 × EPS × BVPS)
EPS=23.85, BVPS=1347.83
P/E Fair Value
¥477.00
-23.1%
EPS × 20x (sector P/E)
EPS=23.85, Sector P/E=20x
Peter Lynch (PEG)
¥715.50
+15.4%
EPS × Growth% (PEG = 1 is fair)
EPS=23.85, g=30%
EV/EBITDA
¥429.59
-30.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=395.77M
Dividend Discount (DDM)
¥255.33
-58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.03, r=10%, g=2%
Book Value (P/B)
¥242.61
-60.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1347.83, ROE=1.8%, g=3%, r=10%
Reverse DCF
¥620.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.7% | Historical: -39.3%
Margin of Safety
¥443.62
-28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=591.49, 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.