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¥213.59Fair value¥674.94Bull¥2,954.22
FairClose
52-week traded range
52W low ¥347.0052W high ¥482.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Takamiya Co.,Ltd. closed at ¥392.00, 41.9% below the consensus fair value of ¥674.94 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,623.89
+314.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥654.21
+66.9%
√(22.5 × EPS × BVPS)
EPS=37.85, BVPS=502.56
P/E Fair Value
¥757.00
+93.1%
EPS × 20x (sector P/E)
EPS=37.85, Sector P/E=20x
Peter Lynch (PEG)
¥597.27
+52.4%
EPS × Growth% (PEG = 1 is fair)
EPS=37.85, g=15.8%
EV/EBITDA
¥2,954.22
+653.6%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=9.25B
Dividend Discount (DDM)
¥863.65
+120.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.99, r=10%, g=8%
Book Value (P/B)
¥213.59
-45.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=502.56, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥392.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 15.8%
Margin of Safety
¥758.78
+93.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1011.7, 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.