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¥458.72Fair value¥1,770.34Bull¥2,681.63
FairClose
52-week traded range
52W low ¥671.0052W high ¥1,525.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAOKA CHEMICAL COMPANY,LIMITED closed at ¥789.00, 55.4% below the consensus fair value of ¥1,770.34 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,492.64
+89.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,809.70
+129.4%
√(22.5 × EPS × BVPS)
EPS=107, BVPS=1360.34
P/E Fair Value
¥2,140.00
+171.2%
EPS × 20x (sector P/E)
EPS=107, Sector P/E=20x
Peter Lynch (PEG)
¥766.12
-2.9%
EPS × Growth% (PEG = 1 is fair)
EPS=107, g=7.2%
EV/EBITDA
¥2,681.63
+239.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.87B
Dividend Discount (DDM)
¥458.72
-41.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.98, r=10%, g=2%
Book Value (P/B)
¥991.11
+25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1360.34, ROE=8.1%, g=3%, r=10%
Reverse DCF
¥789.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: -7.2%
Margin of Safety
¥1,360.59
+72.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1814.11, 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.