Dualtap Co.,Ltd.
TSE Standard
¥890.00
-0.11%
Delayed · cached 15 min
Fair value analysis
3469
Dualtap Co.,Ltd.
¥890.00
Close used for this calculation
¥602.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Quality radar
Consensus fair value
¥602.08
Above FV▼ -32.4% against the close used
Model range ¥333.75 – ¥996.00
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¥333.75Fair value¥602.08Bull¥996.00
FairClose
52-week traded range
52W low ¥857.0052W high ¥1,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Dualtap Co.,Ltd. closed at ¥890.00, 47.8% above the consensus fair value of ¥602.08 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 26.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥658.99
-26.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥661.35
-25.7%
√(22.5 × EPS × BVPS)
EPS=33.2, BVPS=585.53 · outside Graham range (P/E 26.8, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥664.00
-25.4%
EPS × 20x (sector P/E)
EPS=33.2, Sector P/E=20x
Peter Lynch (PEG)
¥996.00
+11.9%
EPS × Growth% (PEG = 1 is fair)
EPS=33.2, g=30%
EV/EBITDA
¥364.49
-59.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=207.91M
Dividend Discount (DDM)
¥672.84
-24.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.46, r=10%, g=8%
Book Value (P/B)
¥333.75
-62.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=585.53, ROE=5.7%, g=6%, r=10%
Reverse DCF
¥890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: 77.1%
Margin of Safety
¥496.09
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=661.45, 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.