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¥1,257.90Fair value¥2,324.37Bull¥5,041.98
FairClose
52-week traded range
52W low ¥866.0052W high ¥1,293.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TIGERS POLYMER CORPORATION closed at ¥1,016.00, 56.3% below the consensus fair value of ¥2,324.37 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,368.58
+133.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,548.52
+150.8%
√(22.5 × EPS × BVPS)
EPS=119.33, BVPS=2419.05
P/E Fair Value
¥2,386.60
+134.9%
EPS × 20x (sector P/E)
EPS=119.33, Sector P/E=20x
Peter Lynch (PEG)
¥3,542.91
+248.7%
EPS × Growth% (PEG = 1 is fair)
EPS=119.33, g=29.7%
EV/EBITDA
¥5,041.98
+396.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.63B
Dividend Discount (DDM)
¥2,051.91
+102.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38, r=10%, g=8%
Book Value (P/B)
¥1,257.90
+23.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2419.05, ROE=5.2%, g=6%, r=10%
Reverse DCF
¥1,016.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.6% | Historical: 29.7%
Margin of Safety
¥1,825.93
+79.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2434.57, 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.