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¥1,478.31Fair value¥2,941.93Bull¥3,619.48
FairClose
52-week traded range
52W low ¥2,114.0052W high ¥3,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Temairazu,Inc. closed at ¥3,200.00, 8.8% above the consensus fair value of ¥2,941.93 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,274.53
+2.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,004.42
-37.4%
√(22.5 × EPS × BVPS)
EPS=165.73, BVPS=1077.44 · outside Graham range (P/E 19.3, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,314.60
+3.6%
EPS × 20x (sector P/E)
EPS=165.73, Sector P/E=20x
Peter Lynch (PEG)
¥1,478.31
-53.8%
EPS × Growth% (PEG = 1 is fair)
EPS=165.73, g=8.9%
EV/EBITDA
¥3,619.48
+13.1%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=1.61B
Dividend Discount (DDM)
¥2,056.32
-35.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.08, r=10%, g=8%
Book Value (P/B)
¥2,693.60
-15.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1077.44, ROE=16%, g=6%, r=10%
Reverse DCF
¥3,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 8.9%
Margin of Safety
¥2,148.39
-32.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2864.52, 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.