TECMIRA HOLDINGS INC.
TSE Standard
¥267.00
+1.52%
Delayed · cached 15 min
Fair value analysis
3627
TECMIRA HOLDINGS INC.
¥267.00
Close used for this calculation
¥340.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
¥340.18
Below FV▲ +27.4% against the close used
Model range ¥63.66 – ¥534.34
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¥63.66Fair value¥340.18Bull¥534.34
FairClose
52-week traded range
52W low ¥246.0052W high ¥326.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TECMIRA HOLDINGS INC. closed at ¥267.00, 21.5% below the consensus fair value of ¥340.18 drawn from 3 valuation models.
Financial DNA score 29/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥534.34
+100.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥140.13
-47.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=399.64M
Dividend Discount (DDM)
¥63.66
-76.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.99, r=10%, g=2%
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.